Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -24.84% first-year return on $1059k initial cash invested.
-24.84%
Cash On Cash
0.77%
Cap Rate
0.13
DSCR
$10,232
Rent
-$21,924
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$4958k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$1059k
Downpayment
20%
$992k
Closing costs
1%
$49,577
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$10,232
Total Expenses
$32,156
Mortgage P&I
241%
$24,689
Property Taxes
21%
$2,133
Home Insurance
18%
$1,855
HOA
0%
$0
Property Management
12%
$1,228
CapEx
4%
$409
Vacancy
3%
$307
Maintenance
4%
$409
Other
11%
$1,126