Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.37% first-year return on $911k initial cash invested.
-22.37%
Cash On Cash
1.27%
Cap Rate
0.21
DSCR
$9,310
Rent
-$16,976
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,310 income − $26,286 expenses = $16,976 out of pocket
Investment Breakdown
|
Purchase Price
$4250k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$911k
Downpayment
20%
$850k
Closing costs
1%
$42,500
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$9,310
Total Expenses
$26,286
Mortgage P&I
227%
$21,087
Property Taxes
6%
$547
Home Insurance
16%
$1,488
HOA
0%
$0
Property Management
12%
$1,117
CapEx
4%
$372
Vacancy
3%
$279
Maintenance
4%
$372
Other
11%
$1,024