Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.38% first-year return on $963k initial cash invested.
-19.38%
Cash On Cash
2%
Cap Rate
0.33
DSCR
$13,492
Rent
-$15,542
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$13,492 income − $29,034 expenses = $15,542 out of pocket
Investment Breakdown
|
Purchase Price
$4498k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$963k
Downpayment
20%
$900k
Closing costs
1%
$44,980
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$13,492
Total Expenses
$29,034
Mortgage P&I
167%
$22,515
Property Taxes
3%
$357
Home Insurance
12%
$1,574
HOA
0%
$0
Property Management
12%
$1,619
CapEx
4%
$540
Vacancy
3%
$405
Maintenance
4%
$540
Other
11%
$1,484