Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.24% first-year return on $1003k initial cash invested.
-15.24%
Cash On Cash
2.88%
Cap Rate
0.49
DSCR
$20,918
Rent
-$12,746
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$4692k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$1003k
Downpayment
20%
$938k
Closing costs
1%
$46,921
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$20,918
Total Expenses
$33,664
Mortgage P&I
111%
$23,183
Property Taxes
8%
$1,612
Home Insurance
8%
$1,748
HOA
0%
$8
Property Management
12%
$2,510
CapEx
4%
$837
Vacancy
3%
$628
Maintenance
4%
$837
Other
11%
$2,301