Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.11% first-year return on $966k initial cash invested.
-23.11%
Cash On Cash
1.22%
Cap Rate
0.2
DSCR
$12,836
Rent
-$18,601
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$12,836 income − $31,437 expenses = $18,601 out of pocket
Investment Breakdown
|
Purchase Price
$4514k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$966k
Downpayment
20%
$903k
Closing costs
1%
$45,135
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$12,836
Total Expenses
$31,437
Mortgage P&I
177%
$22,661
Property Taxes
21%
$2,753
Home Insurance
13%
$1,638
HOA
0%
$22
Property Management
12%
$1,540
CapEx
4%
$513
Vacancy
3%
$385
Maintenance
4%
$513
Other
11%
$1,412