Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.32% first-year return on $813k initial cash invested.
-20.32%
Cash On Cash
1.69%
Cap Rate
0.29
DSCR
$10,840
Rent
-$13,767
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,840 income − $24,607 expenses = $13,767 out of pocket
Investment Breakdown
|
Purchase Price
$3786k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$813k
Downpayment
20%
$757k
Closing costs
1%
$37,856
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$10,840
Total Expenses
$24,607
Mortgage P&I
172%
$18,665
Property Taxes
9%
$927
Home Insurance
12%
$1,329
HOA
0%
$0
Property Management
12%
$1,301
CapEx
4%
$434
Vacancy
3%
$325
Maintenance
4%
$434
Other
11%
$1,192