Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -26.22% first-year return on $891k initial cash invested.
-26.22%
Cash On Cash
0.52%
Cap Rate
0.09
DSCR
$11,242
Rent
-$19,459
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,242 income − $30,701 expenses = $19,459 out of pocket
Investment Breakdown
|
Purchase Price
$4156k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$891k
Downpayment
20%
$831k
Closing costs
1%
$41,558
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$11,242
Total Expenses
$30,701
Mortgage P&I
185%
$20,820
Property Taxes
40%
$4,483
Home Insurance
14%
$1,575
HOA
0%
$0
Property Management
12%
$1,349
CapEx
4%
$450
Vacancy
3%
$337
Maintenance
4%
$450
Other
11%
$1,237