Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -33.94% first-year return on $1073k initial cash invested.
-33.94%
Cash On Cash
-1.19%
Cap Rate
-0.2
DSCR
$6,855
Rent
-$30,355
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,855 income − $37,210 expenses = $30,355 out of pocket
Investment Breakdown
|
Purchase Price
$5025k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$1073k
Downpayment
20%
$1005k
Closing costs
1%
$50,251
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$6,855
Total Expenses
$37,210
Mortgage P&I
366%
$25,080
Property Taxes
117%
$7,986
Home Insurance
26%
$1,813
HOA
0%
$0
Property Management
12%
$823
CapEx
4%
$274
Vacancy
3%
$206
Maintenance
4%
$274
Other
11%
$754