Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -25.98% first-year return on $877k initial cash invested.
-25.98%
Cash On Cash
0.5%
Cap Rate
0.08
DSCR
$8,624
Rent
-$18,975
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$4089k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$877k
Downpayment
20%
$818k
Closing costs
1%
$40,885
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$8,624
Total Expenses
$27,599
Mortgage P&I
236%
$20,331
Property Taxes
34%
$2,970
Home Insurance
16%
$1,365
HOA
0%
$0
Property Management
12%
$1,035
CapEx
4%
$345
Vacancy
3%
$259
Maintenance
4%
$345
Other
11%
$949