Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.32% first-year return on $816k initial cash invested.
-18.32%
Cash On Cash
2.15%
Cap Rate
0.36
DSCR
$11,972
Rent
-$12,456
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,972 income − $24,428 expenses = $12,456 out of pocket
Investment Breakdown
|
Purchase Price
$3800k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$816k
Downpayment
20%
$760k
Closing costs
1%
$38,000
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$11,972
Total Expenses
$24,428
Mortgage P&I
157%
$18,795
Property Taxes
2%
$232
Home Insurance
11%
$1,330
HOA
0%
$0
Property Management
12%
$1,437
CapEx
4%
$479
Vacancy
3%
$359
Maintenance
4%
$479
Other
11%
$1,317