Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.03% first-year return on $848k initial cash invested.
-22.03%
Cash On Cash
1.33%
Cap Rate
0.22
DSCR
$9,686
Rent
-$15,557
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3950k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$848k
Downpayment
20%
$790k
Closing costs
1%
$39,500
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$9,686
Total Expenses
$25,243
Mortgage P&I
202%
$19,555
Property Taxes
10%
$1,014
Home Insurance
14%
$1,382
HOA
0%
$0
Property Management
12%
$1,162
CapEx
4%
$387
Vacancy
3%
$291
Maintenance
4%
$387
Other
11%
$1,065