Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.02% first-year return on $932k initial cash invested.
-22.02%
Cash On Cash
1.43%
Cap Rate
0.24
DSCR
$12,966
Rent
-$17,090
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$4350k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$932k
Downpayment
20%
$870k
Closing costs
1%
$43,500
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$12,966
Total Expenses
$30,056
Mortgage P&I
168%
$21,763
Property Taxes
18%
$2,362
Home Insurance
12%
$1,522
HOA
0%
$0
Property Management
12%
$1,556
CapEx
4%
$519
Vacancy
3%
$389
Maintenance
4%
$519
Other
11%
$1,426