Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.79% first-year return on $1016k initial cash invested.
-20.79%
Cash On Cash
1.7%
Cap Rate
0.28
DSCR
$13,866
Rent
-$17,593
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$4750k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$1016k
Downpayment
20%
$950k
Closing costs
1%
$47,500
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$13,866
Total Expenses
$31,459
Mortgage P&I
171%
$23,752
Property Taxes
8%
$1,054
Home Insurance
12%
$1,662
HOA
2%
$276
Property Management
12%
$1,664
CapEx
4%
$555
Vacancy
3%
$416
Maintenance
4%
$555
Other
11%
$1,525