Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.41% first-year return on $827k initial cash invested.
-18.41%
Cash On Cash
2.18%
Cap Rate
0.36
DSCR
$13,107
Rent
-$12,683
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
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
$13,107
Total Expenses
$25,790
Mortgage P&I
146%
$19,145
Property Taxes
6%
$841
Home Insurance
10%
$1,348
HOA
0%
$0
Property Management
12%
$1,573
CapEx
4%
$524
Vacancy
3%
$393
Maintenance
4%
$524
Other
11%
$1,442