Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.56% first-year return on $858k initial cash invested.
-19.56%
Cash On Cash
1.89%
Cap Rate
0.32
DSCR
$11,343
Rent
-$13,987
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,343 income − $25,330 expenses = $13,987 out of pocket
Investment Breakdown
|
Purchase Price
$4000k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$858k
Downpayment
20%
$800k
Closing costs
1%
$40,000
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$11,343
Total Expenses
$25,330
Mortgage P&I
175%
$19,832
Property Taxes
2%
$241
Home Insurance
12%
$1,400
HOA
0%
$0
Property Management
12%
$1,361
CapEx
4%
$454
Vacancy
3%
$340
Maintenance
4%
$454
Other
11%
$1,248