Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -24.12% first-year return on $1058k initial cash invested.
-24.12%
Cash On Cash
1.04%
Cap Rate
0.17
DSCR
$11,338
Rent
-$21,260
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,338 income − $32,598 expenses = $21,260 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
$11,338
Total Expenses
$32,598
Mortgage P&I
221%
$25,103
Property Taxes
7%
$807
Home Insurance
15%
$1,732
HOA
10%
$1,100
Property Management
12%
$1,361
CapEx
4%
$454
Vacancy
3%
$340
Maintenance
4%
$454
Other
11%
$1,247