Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.82% first-year return on $827k initial cash invested.
-21.82%
Cash On Cash
1.38%
Cap Rate
0.23
DSCR
$8,650
Rent
-$15,029
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,650 income − $23,679 expenses = $15,029 out of pocket
Investment Breakdown
|
Purchase Price
$3850k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$827k
Downpayment
20%
$770k
Closing costs
1%
$38,500
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$8,650
Total Expenses
$23,679
Mortgage P&I
221%
$19,115
Property Taxes
3%
$274
Home Insurance
16%
$1,348
HOA
0%
$0
Property Management
12%
$1,038
CapEx
4%
$346
Vacancy
3%
$260
Maintenance
4%
$346
Other
11%
$952