Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -25.92% first-year return on $1016k initial cash invested.
-25.92%
Cash On Cash
0.63%
Cap Rate
0.1
DSCR
$9,364
Rent
-$21,939
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$4750k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$1016k
Downpayment
20%
$950k
Closing costs
1%
$47,500
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$9,364
Total Expenses
$31,303
Mortgage P&I
257%
$24,051
Property Taxes
26%
$2,405
Home Insurance
18%
$1,662
HOA
0%
$0
Property Management
12%
$1,124
CapEx
4%
$375
Vacancy
3%
$281
Maintenance
4%
$375
Other
11%
$1,030