Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -24.58% first-year return on $858k initial cash invested.
-24.58%
Cash On Cash
0.85%
Cap Rate
0.14
DSCR
$7,611
Rent
-$17,579
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,611 income − $25,190 expenses = $17,579 out of pocket
Investment Breakdown
|
Purchase Price
$4002k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$858k
Downpayment
20%
$800k
Closing costs
1%
$40,018
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$7,611
Total Expenses
$25,190
Mortgage P&I
264%
$20,105
Property Taxes
13%
$1,000
Home Insurance
19%
$1,470
HOA
0%
$29
Property Management
12%
$913
CapEx
4%
$304
Vacancy
3%
$228
Maintenance
4%
$304
Other
11%
$837