Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -31.22% first-year return on $1908k initial cash invested.
-31.22%
Cash On Cash
-0.46%
Cap Rate
-0.08
DSCR
$4,864
Rent
-$49,636
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,864 income − $54,500 expenses = $49,636 out of pocket
Investment Breakdown
|
Purchase Price
$9000k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$1908k
Downpayment
20%
$1800k
Closing costs
1%
$90,000
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$4,864
Total Expenses
$54,500
Mortgage P&I
945%
$45,955
Property Taxes
77%
$3,740
Home Insurance
65%
$3,150
HOA
0%
$0
Property Management
12%
$584
CapEx
4%
$195
Vacancy
3%
$146
Maintenance
4%
$195
Other
11%
$535