Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -24.15% first-year return on $920k initial cash invested.
-24.15%
Cash On Cash
1.06%
Cap Rate
0.17
DSCR
$11,628
Rent
-$18,516
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,628 income − $30,144 expenses = $18,516 out of pocket
Investment Breakdown
|
Purchase Price
$4295k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$920k
Downpayment
20%
$859k
Closing costs
1%
$42,950
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$11,628
Total Expenses
$30,144
Mortgage P&I
188%
$21,858
Property Taxes
24%
$2,830
Home Insurance
13%
$1,503
HOA
0%
$0
Property Management
12%
$1,395
CapEx
4%
$465
Vacancy
3%
$349
Maintenance
4%
$465
Other
11%
$1,279