Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.54% first-year return on $924k initial cash invested.
-23.54%
Cash On Cash
0.99%
Cap Rate
0.17
DSCR
$11,664
Rent
-$18,130
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$4316k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$924k
Downpayment
20%
$863k
Closing costs
1%
$43,156
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$11,664
Total Expenses
$29,794
Mortgage P&I
182%
$21,233
Property Taxes
28%
$3,265
Home Insurance
11%
$1,329
HOA
0%
$0
Property Management
12%
$1,400
CapEx
4%
$467
Vacancy
3%
$350
Maintenance
4%
$467
Other
11%
$1,283