Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -24.76% first-year return on $940k initial cash invested.
-24.76%
Cash On Cash
0.89%
Cap Rate
0.15
DSCR
$9,567
Rent
-$19,391
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$4390k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$940k
Downpayment
20%
$878k
Closing costs
1%
$43,900
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$9,567
Total Expenses
$28,958
Mortgage P&I
233%
$22,268
Property Taxes
20%
$1,901
Home Insurance
16%
$1,536
HOA
0%
$0
Property Management
12%
$1,148
CapEx
4%
$383
Vacancy
3%
$287
Maintenance
4%
$383
Other
11%
$1,052