Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.61% first-year return on $995k initial cash invested.
-22.61%
Cash On Cash
1.37%
Cap Rate
0.22
DSCR
$11,925
Rent
-$18,747
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,925 income − $30,672 expenses = $18,747 out of pocket
Investment Breakdown
|
Purchase Price
$4653k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$995k
Downpayment
20%
$931k
Closing costs
1%
$46,529
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$11,925
Total Expenses
$30,672
Mortgage P&I
198%
$23,572
Property Taxes
11%
$1,297
Home Insurance
15%
$1,748
HOA
0%
$0
Property Management
12%
$1,431
CapEx
4%
$477
Vacancy
3%
$358
Maintenance
4%
$477
Other
11%
$1,312