Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.22% first-year return on $857k initial cash invested.
-22.22%
Cash On Cash
1.44%
Cap Rate
0.24
DSCR
$9,322
Rent
-$15,865
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,322 income − $25,187 expenses = $15,865 out of pocket
Investment Breakdown
|
Purchase Price
$3995k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$857k
Downpayment
20%
$799k
Closing costs
1%
$39,950
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$9,322
Total Expenses
$25,187
Mortgage P&I
218%
$20,300
Property Taxes
3%
$319
Home Insurance
15%
$1,398
HOA
0%
$0
Property Management
12%
$1,119
CapEx
4%
$373
Vacancy
3%
$280
Maintenance
4%
$373
Other
11%
$1,025