Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -31.4% first-year return on $1021k initial cash invested.
-31.4%
Cash On Cash
-0.55%
Cap Rate
-0.09
DSCR
$7,046
Rent
-$26,718
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,046 income − $33,764 expenses = $26,718 out of pocket
Investment Breakdown
|
Purchase Price
$4777k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$1021k
Downpayment
20%
$955k
Closing costs
1%
$47,769
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$7,046
Total Expenses
$33,764
Mortgage P&I
344%
$24,255
Property Taxes
11%
$774
Home Insurance
24%
$1,672
HOA
66%
$4,667
Property Management
12%
$846
CapEx
4%
$282
Vacancy
3%
$211
Maintenance
4%
$282
Other
11%
$775