Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -29.31% first-year return on $930k initial cash invested.
-29.31%
Cash On Cash
-0.06%
Cap Rate
-0.01
DSCR
$11,826
Rent
-$22,710
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$4342k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$930k
Downpayment
20%
$868k
Closing costs
1%
$43,418
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$11,826
Total Expenses
$34,536
Mortgage P&I
186%
$22,002
Property Taxes
59%
$6,938
Home Insurance
13%
$1,575
HOA
0%
$0
Property Management
12%
$1,419
CapEx
4%
$473
Vacancy
3%
$355
Maintenance
4%
$473
Other
11%
$1,301