Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -28.95% first-year return on $1058k initial cash invested.
-28.95%
Cash On Cash
-0.12%
Cap Rate
-0.02
DSCR
$4,202
Rent
-$25,514
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,202 income − $29,716 expenses = $25,514 out of pocket
Investment Breakdown
|
Purchase Price
$4950k
Downpayment
20.0%
Interest Rate
6.4%
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
$4,202
Total Expenses
$29,716
Mortgage P&I
591%
$24,837
Property Taxes
41%
$1,719
Home Insurance
41%
$1,732
HOA
0%
$0
Property Management
12%
$504
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$462