Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.16% first-year return on $936k initial cash invested.
-22.16%
Cash On Cash
1.6%
Cap Rate
0.26
DSCR
$11,626
Rent
-$17,282
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,626 income − $28,908 expenses = $17,282 out of pocket
Investment Breakdown
|
Purchase Price
$4371k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$936k
Downpayment
20%
$874k
Closing costs
1%
$43,711
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$11,626
Total Expenses
$28,908
Mortgage P&I
195%
$22,632
Property Taxes
6%
$669
Home Insurance
14%
$1,654
HOA
0%
$0
Property Management
12%
$1,395
CapEx
4%
$465
Vacancy
3%
$349
Maintenance
4%
$465
Other
11%
$1,279