Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -24.4% first-year return on $1120k initial cash invested.
-24.4%
Cash On Cash
0.91%
Cap Rate
0.15
DSCR
$11,680
Rent
-$22,768
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,680 income − $34,448 expenses = $22,768 out of pocket
Investment Breakdown
|
Purchase Price
$5247k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$1120k
Downpayment
20%
$1049k
Closing costs
1%
$52,465
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$11,680
Total Expenses
$34,448
Mortgage P&I
225%
$26,300
Property Taxes
16%
$1,906
Home Insurance
16%
$1,923
HOA
3%
$348
Property Management
12%
$1,402
CapEx
4%
$467
Vacancy
3%
$350
Maintenance
4%
$467
Other
11%
$1,285