Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -26.7% first-year return on $1835k initial cash invested.
-26.7%
Cash On Cash
0.38%
Cap Rate
0.06
DSCR
$10,104
Rent
-$40,823
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,104 income − $50,927 expenses = $40,823 out of pocket
Investment Breakdown
|
Purchase Price
$8650k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$1835k
Downpayment
20%
$1730k
Closing costs
1%
$86,500
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$10,104
Total Expenses
$50,927
Mortgage P&I
427%
$43,127
Property Taxes
10%
$1,016
Home Insurance
30%
$3,028
HOA
3%
$322
Property Management
12%
$1,212
CapEx
4%
$404
Vacancy
3%
$303
Maintenance
4%
$404
Other
11%
$1,111