Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.74% first-year return on $1009k initial cash invested.
-22.74%
Cash On Cash
1.42%
Cap Rate
0.23
DSCR
$13,022
Rent
-$19,114
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$13,022 income − $32,136 expenses = $19,114 out of pocket
Investment Breakdown
|
Purchase Price
$4717k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$1009k
Downpayment
20%
$943k
Closing costs
1%
$47,168
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$13,022
Total Expenses
$32,136
Mortgage P&I
186%
$24,194
Property Taxes
14%
$1,782
Home Insurance
13%
$1,732
HOA
0%
$0
Property Management
12%
$1,563
CapEx
4%
$521
Vacancy
3%
$391
Maintenance
4%
$521
Other
11%
$1,432