Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.92% first-year return on $832k initial cash invested.
-19.92%
Cash On Cash
1.84%
Cap Rate
0.31
DSCR
$12,147
Rent
-$13,816
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$12,147 income − $25,963 expenses = $13,816 out of pocket
Investment Breakdown
|
Purchase Price
$3877k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$832k
Downpayment
20%
$775k
Closing costs
1%
$38,770
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$12,147
Total Expenses
$25,963
Mortgage P&I
159%
$19,275
Property Taxes
10%
$1,201
Home Insurance
11%
$1,357
HOA
0%
$0
Property Management
12%
$1,458
CapEx
4%
$486
Vacancy
3%
$364
Maintenance
4%
$486
Other
11%
$1,336