Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.86% first-year return on $827k initial cash invested.
-21.86%
Cash On Cash
1.44%
Cap Rate
0.24
DSCR
$8,841
Rent
-$15,058
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
6.4%
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
$8,841
Total Expenses
$23,899
Mortgage P&I
219%
$19,324
Property Taxes
2%
$220
Home Insurance
15%
$1,348
HOA
0%
$0
Property Management
12%
$1,061
CapEx
4%
$354
Vacancy
3%
$265
Maintenance
4%
$354
Other
11%
$973