Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.47% first-year return on $932k initial cash invested.
-23.47%
Cash On Cash
1.05%
Cap Rate
0.18
DSCR
$10,048
Rent
-$18,231
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,048 income − $28,279 expenses = $18,231 out of pocket
Investment Breakdown
|
Purchase Price
$4353k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$932k
Downpayment
20%
$871k
Closing costs
1%
$43,527
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$10,048
Total Expenses
$28,279
Mortgage P&I
215%
$21,640
Property Taxes
16%
$1,650
Home Insurance
16%
$1,573
HOA
0%
$0
Property Management
12%
$1,206
CapEx
4%
$402
Vacancy
3%
$301
Maintenance
4%
$402
Other
11%
$1,105