Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -25.54% first-year return on $1151k initial cash invested.
-25.54%
Cash On Cash
0.68%
Cap Rate
0.11
DSCR
$13,896
Rent
-$24,498
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$13,896 income − $38,394 expenses = $24,498 out of pocket
Investment Breakdown
|
Purchase Price
$5395k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$1151k
Downpayment
20%
$1079k
Closing costs
1%
$53,950
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$13,896
Total Expenses
$38,394
Mortgage P&I
194%
$27,014
Property Taxes
34%
$4,766
Home Insurance
14%
$1,888
HOA
0%
$0
Property Management
12%
$1,668
CapEx
4%
$556
Vacancy
3%
$417
Maintenance
4%
$556
Other
11%
$1,529