Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -28.3% first-year return on $1046k initial cash invested.
-28.3%
Cash On Cash
0.34%
Cap Rate
0.05
DSCR
$11,932
Rent
-$24,668
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,932 income − $36,600 expenses = $24,668 out of pocket
Investment Breakdown
|
Purchase Price
$4895k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$1046k
Downpayment
20%
$979k
Closing costs
1%
$48,950
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$11,932
Total Expenses
$36,600
Mortgage P&I
214%
$25,561
Property Taxes
10%
$1,144
Home Insurance
14%
$1,713
HOA
35%
$4,125
Property Management
12%
$1,432
CapEx
4%
$477
Vacancy
3%
$358
Maintenance
4%
$477
Other
11%
$1,313