Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -24.8% first-year return on $857k initial cash invested.
-24.8%
Cash On Cash
0.73%
Cap Rate
0.12
DSCR
$5,960
Rent
-$17,709
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,960 income − $23,669 expenses = $17,709 out of pocket
Investment Breakdown
|
Purchase Price
$3995k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$857k
Downpayment
20%
$799k
Closing costs
1%
$39,950
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$5,960
Total Expenses
$23,669
Mortgage P&I
334%
$19,905
Property Taxes
6%
$340
Home Insurance
23%
$1,398
HOA
0%
$0
Property Management
12%
$715
CapEx
4%
$238
Vacancy
3%
$179
Maintenance
4%
$238
Other
11%
$656