Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -36.66% first-year return on $963k initial cash invested.
-36.66%
Cash On Cash
-1.41%
Cap Rate
-0.22
DSCR
$10,400
Rent
-$29,426
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,400 income − $39,826 expenses = $29,426 out of pocket
Investment Breakdown
|
Purchase Price
$4501k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$963k
Downpayment
20%
$900k
Closing costs
1%
$45,005
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$10,400
Total Expenses
$39,826
Mortgage P&I
228%
$23,727
Property Taxes
53%
$5,522
Home Insurance
16%
$1,645
HOA
52%
$5,396
Property Management
12%
$1,248
CapEx
4%
$416
Vacancy
3%
$312
Maintenance
4%
$416
Other
11%
$1,144