Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -24.88% first-year return on $875k initial cash invested.
-24.88%
Cash On Cash
0.87%
Cap Rate
0.14
DSCR
$11,739
Rent
-$18,136
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,739 income − $29,875 expenses = $18,136 out of pocket
Investment Breakdown
|
Purchase Price
$4080k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$875k
Downpayment
20%
$816k
Closing costs
1%
$40,803
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$11,739
Total Expenses
$29,875
Mortgage P&I
176%
$20,641
Property Taxes
32%
$3,754
Home Insurance
13%
$1,488
HOA
0%
$0
Property Management
12%
$1,409
CapEx
4%
$470
Vacancy
3%
$352
Maintenance
4%
$470
Other
11%
$1,291