Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -25.59% first-year return on $806k initial cash invested.
-25.59%
Cash On Cash
0.77%
Cap Rate
0.13
DSCR
$9,024
Rent
-$17,197
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,024 income − $26,221 expenses = $17,197 out of pocket
Investment Breakdown
|
Purchase Price
$3754k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$806k
Downpayment
20%
$751k
Closing costs
1%
$37,543
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$9,024
Total Expenses
$26,221
Mortgage P&I
213%
$19,257
Property Taxes
28%
$2,495
Home Insurance
16%
$1,400
HOA
0%
$0
Property Management
12%
$1,083
CapEx
4%
$361
Vacancy
3%
$271
Maintenance
4%
$361
Other
11%
$993