Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -25.65% first-year return on $858k initial cash invested.
-25.65%
Cash On Cash
0.48%
Cap Rate
0.08
DSCR
$4,464
Rent
-$18,338
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,464 income − $22,802 expenses = $18,338 out of pocket
Investment Breakdown
|
Purchase Price
$3999k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$858k
Downpayment
20%
$800k
Closing costs
1%
$39,990
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$4,464
Total Expenses
$22,802
Mortgage P&I
443%
$19,763
Property Taxes
3%
$120
Home Insurance
31%
$1,400
HOA
0%
$0
Property Management
12%
$536
CapEx
4%
$179
Vacancy
3%
$134
Maintenance
4%
$179
Other
11%
$491