Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -29.77% first-year return on $920k initial cash invested.
-29.77%
Cash On Cash
0.06%
Cap Rate
0.01
DSCR
$11,934
Rent
-$22,820
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,934 income − $34,754 expenses = $22,820 out of pocket
Investment Breakdown
|
Purchase Price
$4295k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$920k
Downpayment
20%
$859k
Closing costs
1%
$42,950
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$11,934
Total Expenses
$34,754
Mortgage P&I
189%
$22,572
Property Taxes
55%
$6,622
Home Insurance
13%
$1,503
HOA
0%
$0
Property Management
12%
$1,432
CapEx
4%
$477
Vacancy
3%
$358
Maintenance
4%
$477
Other
11%
$1,313