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 $941k initial cash invested.
-24.12%
Cash On Cash
1%
Cap Rate
0.17
DSCR
$13,809
Rent
-$18,911
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$13,809 income − $32,720 expenses = $18,911 out of pocket
Investment Breakdown
|
Purchase Price
$4395k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$941k
Downpayment
20%
$879k
Closing costs
1%
$43,950
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$13,809
Total Expenses
$32,720
Mortgage P&I
160%
$22,032
Property Taxes
27%
$3,706
Home Insurance
11%
$1,538
HOA
5%
$750
Property Management
12%
$1,657
CapEx
4%
$552
Vacancy
3%
$414
Maintenance
4%
$552
Other
11%
$1,519