Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -31.61% first-year return on $2108k initial cash invested.
-31.61%
Cash On Cash
-0.64%
Cap Rate
-0.11
DSCR
$5,908
Rent
-$55,515
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,908 income − $61,423 expenses = $55,515 out of pocket
Investment Breakdown
|
Purchase Price
$9950k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$2108k
Downpayment
20%
$1990k
Closing costs
1%
$99,500
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$5,908
Total Expenses
$61,423
Mortgage P&I
845%
$49,942
Property Taxes
94%
$5,541
Home Insurance
59%
$3,482
HOA
8%
$450
Property Management
12%
$709
CapEx
4%
$236
Vacancy
3%
$177
Maintenance
4%
$236
Other
11%
$650