Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -30.47% first-year return on $1823k initial cash invested.
-30.47%
Cash On Cash
-0.43%
Cap Rate
-0.07
DSCR
$10,305
Rent
-$46,278
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,305 income − $56,583 expenses = $46,278 out of pocket
Investment Breakdown
|
Purchase Price
$8593k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$1823k
Downpayment
20%
$1719k
Closing costs
1%
$85,930
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$10,305
Total Expenses
$56,583
Mortgage P&I
415%
$42,815
Property Taxes
66%
$6,794
Home Insurance
31%
$3,148
HOA
3%
$322
Property Management
12%
$1,237
CapEx
4%
$412
Vacancy
3%
$309
Maintenance
4%
$412
Other
11%
$1,134