Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -33.13% first-year return on $1052k initial cash invested.
-33.13%
Cash On Cash
-1.02%
Cap Rate
-0.17
DSCR
$3,626
Rent
-$29,055
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$4925k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$1052k
Downpayment
20%
$985k
Closing costs
1%
$49,250
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$3,626
Total Expenses
$32,681
Mortgage P&I
682%
$24,743
Property Taxes
137%
$4,981
Home Insurance
48%
$1,724
HOA
0%
$0
Property Management
12%
$435
CapEx
4%
$145
Vacancy
3%
$109
Maintenance
4%
$145
Other
11%
$399