Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -29.32% first-year return on $962k initial cash invested.
-29.32%
Cash On Cash
-0.08%
Cap Rate
-0.01
DSCR
$11,710
Rent
-$23,502
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,710 income − $35,212 expenses = $23,502 out of pocket
Investment Breakdown
|
Purchase Price
$4495k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$962k
Downpayment
20%
$899k
Closing costs
1%
$44,950
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$11,710
Total Expenses
$35,212
Mortgage P&I
194%
$22,729
Property Taxes
59%
$6,930
Home Insurance
13%
$1,573
HOA
0%
$0
Property Management
12%
$1,405
CapEx
4%
$468
Vacancy
3%
$351
Maintenance
4%
$468
Other
11%
$1,288