Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -27.96% first-year return on $993k initial cash invested.
-27.96%
Cash On Cash
0.13%
Cap Rate
0.02
DSCR
$9,402
Rent
-$23,137
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,402 income − $32,539 expenses = $23,137 out of pocket
Investment Breakdown
|
Purchase Price
$4643k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$993k
Downpayment
20%
$929k
Closing costs
1%
$46,430
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$9,402
Total Expenses
$32,539
Mortgage P&I
248%
$23,278
Property Taxes
43%
$4,076
Home Insurance
18%
$1,732
HOA
3%
$257
Property Management
12%
$1,128
CapEx
4%
$376
Vacancy
3%
$282
Maintenance
4%
$376
Other
11%
$1,034