Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.06% first-year return on $849k initial cash invested.
-21.06%
Cash On Cash
1.5%
Cap Rate
0.26
DSCR
$11,883
Rent
-$14,901
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3957k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$849k
Downpayment
20%
$791k
Closing costs
1%
$39,573
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$11,883
Total Expenses
$26,784
Mortgage P&I
163%
$19,384
Property Taxes
9%
$1,027
Home Insurance
12%
$1,399
HOA
8%
$935
Property Management
12%
$1,426
CapEx
4%
$475
Vacancy
3%
$356
Maintenance
4%
$475
Other
11%
$1,307