Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -26.56% first-year return on $866k initial cash invested.
-26.56%
Cash On Cash
0.3%
Cap Rate
0.05
DSCR
$7,462
Rent
-$19,168
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,462 income − $26,630 expenses = $19,168 out of pocket
Investment Breakdown
|
Purchase Price
$4038k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$866k
Downpayment
20%
$808k
Closing costs
1%
$40,379
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$7,462
Total Expenses
$26,630
Mortgage P&I
266%
$19,877
Property Taxes
36%
$2,712
Home Insurance
20%
$1,505
HOA
0%
$0
Property Management
12%
$895
CapEx
4%
$298
Vacancy
3%
$224
Maintenance
4%
$298
Other
11%
$821