Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -25.24% first-year return on $840k initial cash invested.
-25.24%
Cash On Cash
0.62%
Cap Rate
0.1
DSCR
$5,930
Rent
-$17,659
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,930 income − $23,589 expenses = $17,659 out of pocket
Investment Breakdown
|
Purchase Price
$3913k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$840k
Downpayment
20%
$783k
Closing costs
1%
$39,129
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$5,930
Total Expenses
$23,589
Mortgage P&I
328%
$19,443
Property Taxes
14%
$846
Home Insurance
18%
$1,085
HOA
3%
$199
Property Management
12%
$712
CapEx
4%
$237
Vacancy
3%
$178
Maintenance
4%
$237
Other
11%
$652