Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.65% first-year return on $1058k initial cash invested.
-22.65%
Cash On Cash
1.34%
Cap Rate
0.22
DSCR
$10,768
Rent
-$19,957
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,768 income − $30,725 expenses = $19,957 out of pocket
Investment Breakdown
|
Purchase Price
$4950k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$1058k
Downpayment
20%
$990k
Closing costs
1%
$49,500
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$10,768
Total Expenses
$30,725
Mortgage P&I
233%
$25,051
Property Taxes
3%
$281
Home Insurance
16%
$1,732
HOA
0%
$0
Property Management
12%
$1,292
CapEx
4%
$431
Vacancy
3%
$323
Maintenance
4%
$431
Other
11%
$1,184