Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -25.21% first-year return on $858k initial cash invested.
-25.21%
Cash On Cash
0.76%
Cap Rate
0.13
DSCR
$7,866
Rent
-$18,028
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,866 income − $25,894 expenses = $18,028 out of pocket
Investment Breakdown
|
Purchase Price
$4000k
Downpayment
20.0%
Interest Rate
6.5%
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
$7,866
Total Expenses
$25,894
Mortgage P&I
258%
$20,258
Property Taxes
20%
$1,561
Home Insurance
18%
$1,400
HOA
0%
$0
Property Management
12%
$944
CapEx
4%
$315
Vacancy
3%
$236
Maintenance
4%
$315
Other
11%
$865