Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.05% first-year return on $931k initial cash invested.
-21.05%
Cash On Cash
1.64%
Cap Rate
0.27
DSCR
$12,930
Rent
-$16,330
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$12,930 income − $29,260 expenses = $16,330 out of pocket
Investment Breakdown
|
Purchase Price
$4348k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$931k
Downpayment
20%
$870k
Closing costs
1%
$43,478
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$12,930
Total Expenses
$29,260
Mortgage P&I
168%
$21,745
Property Taxes
12%
$1,546
Home Insurance
12%
$1,573
HOA
0%
$0
Property Management
12%
$1,552
CapEx
4%
$517
Vacancy
3%
$388
Maintenance
4%
$517
Other
11%
$1,422