Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.49% first-year return on $806k initial cash invested.
-21.49%
Cash On Cash
1.6%
Cap Rate
0.26
DSCR
$11,222
Rent
-$14,424
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,222 income − $25,646 expenses = $14,424 out of pocket
Investment Breakdown
|
Purchase Price
$3750k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$806k
Downpayment
20%
$750k
Closing costs
1%
$37,500
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$11,222
Total Expenses
$25,646
Mortgage P&I
169%
$18,988
Property Taxes
14%
$1,530
Home Insurance
12%
$1,312
HOA
0%
$0
Property Management
12%
$1,347
CapEx
4%
$449
Vacancy
3%
$337
Maintenance
4%
$449
Other
11%
$1,234