Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -29.61% first-year return on $928k initial cash invested.
-29.61%
Cash On Cash
0.02%
Cap Rate
0
DSCR
$12,252
Rent
-$22,912
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$12,252 income − $35,164 expenses = $22,912 out of pocket
Investment Breakdown
|
Purchase Price
$4335k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$928k
Downpayment
20%
$867k
Closing costs
1%
$43,353
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$12,252
Total Expenses
$35,164
Mortgage P&I
184%
$22,495
Property Taxes
57%
$6,930
Home Insurance
13%
$1,573
HOA
0%
$0
Property Management
12%
$1,470
CapEx
4%
$490
Vacancy
3%
$368
Maintenance
4%
$490
Other
11%
$1,348