Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.68% first-year return on $1124k initial cash invested.
-15.68%
Cash On Cash
2.94%
Cap Rate
0.49
DSCR
$29,256
Rent
-$14,689
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$5268k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$1124k
Downpayment
20%
$1054k
Closing costs
1%
$52,678
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$29,256
Total Expenses
$43,945
Mortgage P&I
90%
$26,407
Property Taxes
14%
$4,055
Home Insurance
7%
$2,065
HOA
5%
$1,471
Property Management
12%
$3,511
CapEx
4%
$1,170
Vacancy
3%
$878
Maintenance
4%
$1,170
Other
11%
$3,218