Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -32.47% first-year return on $911k initial cash invested.
-32.47%
Cash On Cash
-0.14%
Cap Rate
-0.02
DSCR
$7,059
Rent
-$24,636
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,059 income − $31,695 expenses = $24,636 out of pocket
Investment Breakdown
|
Purchase Price
$4250k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$911k
Downpayment
20%
$850k
Closing costs
1%
$42,500
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$7,059
Total Expenses
$31,695
Mortgage P&I
338%
$23,841
Property Taxes
56%
$3,967
Home Insurance
21%
$1,488
HOA
0%
$0
Property Management
12%
$847
CapEx
4%
$282
Vacancy
3%
$212
Maintenance
4%
$282
Other
11%
$776