Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.92% first-year return on $877k initial cash invested.
-23.92%
Cash On Cash
1.04%
Cap Rate
0.17
DSCR
$11,560
Rent
-$17,474
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,560 income − $29,034 expenses = $17,474 out of pocket
Investment Breakdown
|
Purchase Price
$4089k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$877k
Downpayment
20%
$818k
Closing costs
1%
$40,886
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$11,560
Total Expenses
$29,034
Mortgage P&I
178%
$20,565
Property Taxes
27%
$3,070
Home Insurance
13%
$1,469
HOA
0%
$0
Property Management
12%
$1,387
CapEx
4%
$462
Vacancy
3%
$347
Maintenance
4%
$462
Other
11%
$1,272