Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.26% first-year return on $902k initial cash invested.
-21.26%
Cash On Cash
1.55%
Cap Rate
0.26
DSCR
$10,950
Rent
-$15,983
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,950 income − $26,933 expenses = $15,983 out of pocket
Investment Breakdown
|
Purchase Price
$4211k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$902k
Downpayment
20%
$842k
Closing costs
1%
$42,112
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$10,950
Total Expenses
$26,933
Mortgage P&I
192%
$20,983
Property Taxes
6%
$690
Home Insurance
14%
$1,538
HOA
0%
$0
Property Management
12%
$1,314
CapEx
4%
$438
Vacancy
3%
$328
Maintenance
4%
$438
Other
11%
$1,204