Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -28.15% first-year return on $1016k initial cash invested.
-28.15%
Cash On Cash
0.02%
Cap Rate
0
DSCR
$3,232
Rent
-$23,819
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,232 income − $27,051 expenses = $23,819 out of pocket
Investment Breakdown
|
Purchase Price
$4750k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$1016k
Downpayment
20%
$950k
Closing costs
1%
$47,500
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$3,232
Total Expenses
$27,051
Mortgage P&I
736%
$23,782
Property Taxes
16%
$508
Home Insurance
51%
$1,662
HOA
0%
$0
Property Management
12%
$388
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$356