Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.33% first-year return on $867k initial cash invested.
-23.33%
Cash On Cash
1.06%
Cap Rate
0.18
DSCR
$10,467
Rent
-$16,863
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$4045k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$867k
Downpayment
20%
$809k
Closing costs
1%
$40,446
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$10,467
Total Expenses
$27,330
Mortgage P&I
191%
$20,011
Property Taxes
22%
$2,257
Home Insurance
14%
$1,503
HOA
0%
$0
Property Management
12%
$1,256
CapEx
4%
$419
Vacancy
3%
$314
Maintenance
4%
$419
Other
11%
$1,151