Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -27.32% first-year return on $949k initial cash invested.
-27.32%
Cash On Cash
0.27%
Cap Rate
0.04
DSCR
$10,040
Rent
-$21,596
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,040 income − $31,636 expenses = $21,596 out of pocket
Investment Breakdown
|
Purchase Price
$4432k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$949k
Downpayment
20%
$886k
Closing costs
1%
$44,320
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$10,040
Total Expenses
$31,636
Mortgage P&I
221%
$22,185
Property Taxes
44%
$4,462
Home Insurance
16%
$1,575
HOA
0%
$0
Property Management
12%
$1,205
CapEx
4%
$402
Vacancy
3%
$301
Maintenance
4%
$402
Other
11%
$1,104