Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.55% first-year return on $837k initial cash invested.
-20.55%
Cash On Cash
1.88%
Cap Rate
0.31
DSCR
$11,562
Rent
-$14,333
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,562 income − $25,895 expenses = $14,333 out of pocket
Investment Breakdown
|
Purchase Price
$3900k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$837k
Downpayment
20%
$780k
Closing costs
1%
$39,000
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$11,562
Total Expenses
$25,895
Mortgage P&I
173%
$19,994
Property Taxes
5%
$606
Home Insurance
12%
$1,365
HOA
0%
$0
Property Management
12%
$1,387
CapEx
4%
$462
Vacancy
3%
$347
Maintenance
4%
$462
Other
11%
$1,272