Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -28.64% first-year return on $857k initial cash invested.
-28.64%
Cash On Cash
0.09%
Cap Rate
0.01
DSCR
$11,642
Rent
-$20,465
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,642 income − $32,107 expenses = $20,465 out of pocket
Investment Breakdown
|
Purchase Price
$3998k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$857k
Downpayment
20%
$800k
Closing costs
1%
$39,976
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$11,642
Total Expenses
$32,107
Mortgage P&I
174%
$20,298
Property Taxes
55%
$6,398
Home Insurance
12%
$1,452
HOA
0%
$0
Property Management
12%
$1,397
CapEx
4%
$466
Vacancy
3%
$349
Maintenance
4%
$466
Other
11%
$1,281