Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.53% first-year return on $963k initial cash invested.
-20.53%
Cash On Cash
1.7%
Cap Rate
0.29
DSCR
$11,940
Rent
-$16,478
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,940 income − $28,418 expenses = $16,478 out of pocket
Investment Breakdown
|
Purchase Price
$4500k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$963k
Downpayment
20%
$900k
Closing costs
1%
$45,000
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$11,940
Total Expenses
$28,418
Mortgage P&I
188%
$22,393
Property Taxes
3%
$390
Home Insurance
13%
$1,575
HOA
0%
$0
Property Management
12%
$1,433
CapEx
4%
$478
Vacancy
3%
$358
Maintenance
4%
$478
Other
11%
$1,313