Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.46% first-year return on $1010k initial cash invested.
-22.46%
Cash On Cash
1.4%
Cap Rate
0.23
DSCR
$10,582
Rent
-$18,907
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,582 income − $29,489 expenses = $18,907 out of pocket
Investment Breakdown
|
Purchase Price
$4724k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$1010k
Downpayment
20%
$945k
Closing costs
1%
$47,243
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$10,582
Total Expenses
$29,489
Mortgage P&I
227%
$24,001
Property Taxes
1%
$143
Home Insurance
17%
$1,748
HOA
0%
$0
Property Management
12%
$1,270
CapEx
4%
$423
Vacancy
3%
$317
Maintenance
4%
$423
Other
11%
$1,164