Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -28.7% first-year return on $1110k initial cash invested.
-28.7%
Cash On Cash
0.02%
Cap Rate
0
DSCR
$7,458
Rent
-$26,546
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,458 income − $34,004 expenses = $26,546 out of pocket
Investment Breakdown
|
Purchase Price
$5200k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$1110k
Downpayment
20%
$1040k
Closing costs
1%
$52,000
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$7,458
Total Expenses
$34,004
Mortgage P&I
353%
$26,343
Property Taxes
44%
$3,306
Home Insurance
24%
$1,820
HOA
0%
$0
Property Management
12%
$895
CapEx
4%
$298
Vacancy
3%
$224
Maintenance
4%
$298
Other
11%
$820