Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.39% first-year return on $993k initial cash invested.
-23.39%
Cash On Cash
1.11%
Cap Rate
0.18
DSCR
$9,970
Rent
-$19,347
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,970 income − $29,317 expenses = $19,347 out of pocket
Investment Breakdown
|
Purchase Price
$4642k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$993k
Downpayment
20%
$928k
Closing costs
1%
$46,416
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$9,970
Total Expenses
$29,317
Mortgage P&I
233%
$23,227
Property Taxes
10%
$968
Home Insurance
17%
$1,732
HOA
0%
$0
Property Management
12%
$1,196
CapEx
4%
$399
Vacancy
3%
$299
Maintenance
4%
$399
Other
11%
$1,097