Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -26.72% first-year return on $1047k initial cash invested.
-26.72%
Cash On Cash
0.38%
Cap Rate
0.06
DSCR
$6,304
Rent
-$23,309
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,304 income − $29,613 expenses = $23,309 out of pocket
Investment Breakdown
|
Purchase Price
$4900k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$1047k
Downpayment
20%
$980k
Closing costs
1%
$49,000
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$6,304
Total Expenses
$29,613
Mortgage P&I
391%
$24,623
Property Taxes
18%
$1,133
Home Insurance
27%
$1,715
HOA
0%
$0
Property Management
12%
$756
CapEx
4%
$252
Vacancy
3%
$189
Maintenance
4%
$252
Other
11%
$693