Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -27.54% first-year return on $1058k initial cash invested.
-27.54%
Cash On Cash
0.16%
Cap Rate
0.03
DSCR
$3,920
Rent
-$24,273
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,920 income − $28,193 expenses = $24,273 out of pocket
Investment Breakdown
|
Purchase Price
$4950k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$1058k
Downpayment
20%
$990k
Closing costs
1%
$49,500
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$3,920
Total Expenses
$28,193
Mortgage P&I
632%
$24,783
Property Taxes
9%
$345
Home Insurance
44%
$1,732
HOA
0%
$0
Property Management
12%
$470
CapEx
4%
$157
Vacancy
3%
$118
Maintenance
4%
$157
Other
11%
$431