Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -24.62% first-year return on $900k initial cash invested.
-24.62%
Cash On Cash
0.79%
Cap Rate
0.13
DSCR
$8,210
Rent
-$18,463
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,210 income − $26,673 expenses = $18,463 out of pocket
Investment Breakdown
|
Purchase Price
$4200k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$900k
Downpayment
20%
$840k
Closing costs
1%
$42,000
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$8,210
Total Expenses
$26,673
Mortgage P&I
254%
$20,887
Property Taxes
13%
$1,076
Home Insurance
18%
$1,470
HOA
5%
$450
Property Management
12%
$985
CapEx
4%
$328
Vacancy
3%
$246
Maintenance
4%
$328
Other
11%
$903