Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.62% first-year return on $809k initial cash invested.
-21.62%
Cash On Cash
1.44%
Cap Rate
0.24
DSCR
$11,928
Rent
-$14,564
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3764k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$809k
Downpayment
20%
$753k
Closing costs
1%
$37,644
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$11,928
Total Expenses
$26,492
Mortgage P&I
156%
$18,599
Property Taxes
21%
$2,490
Home Insurance
11%
$1,348
HOA
0%
$0
Property Management
12%
$1,431
CapEx
4%
$477
Vacancy
3%
$358
Maintenance
4%
$477
Other
11%
$1,312