Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.55% first-year return on $1014k initial cash invested.
-23.55%
Cash On Cash
1.03%
Cap Rate
0.17
DSCR
$11,516
Rent
-$19,897
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,516 income − $31,413 expenses = $19,897 out of pocket
Investment Breakdown
|
Purchase Price
$4743k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$1014k
Downpayment
20%
$949k
Closing costs
1%
$47,430
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$11,516
Total Expenses
$31,413
Mortgage P&I
204%
$23,526
Property Taxes
20%
$2,291
Home Insurance
15%
$1,680
HOA
0%
$0
Property Management
12%
$1,382
CapEx
4%
$461
Vacancy
3%
$345
Maintenance
4%
$461
Other
11%
$1,267