Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.09% first-year return on $983k initial cash invested.
-15.09%
Cash On Cash
3.01%
Cap Rate
0.5
DSCR
$22,332
Rent
-$12,360
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$22,332 income − $34,692 expenses = $12,360 out of pocket
Investment Breakdown
|
Purchase Price
$4595k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$983k
Downpayment
20%
$919k
Closing costs
1%
$45,950
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$22,332
Total Expenses
$34,692
Mortgage P&I
103%
$22,984
Property Taxes
11%
$2,507
Home Insurance
7%
$1,608
HOA
0%
$0
Property Management
12%
$2,680
CapEx
4%
$893
Vacancy
3%
$670
Maintenance
4%
$893
Other
11%
$2,457