Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.99% first-year return on $1026k initial cash invested.
-20.99%
Cash On Cash
1.59%
Cap Rate
0.27
DSCR
$11,708
Rent
-$17,941
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,708 income − $29,649 expenses = $17,941 out of pocket
Investment Breakdown
|
Purchase Price
$4799k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$1026k
Downpayment
20%
$960k
Closing costs
1%
$47,986
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$11,708
Total Expenses
$29,649
Mortgage P&I
204%
$23,844
Property Taxes
4%
$461
Home Insurance
12%
$1,364
HOA
0%
$0
Property Management
12%
$1,405
CapEx
4%
$468
Vacancy
3%
$351
Maintenance
4%
$468
Other
11%
$1,288