Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.48% first-year return on $850k initial cash invested.
-21.48%
Cash On Cash
1.49%
Cap Rate
0.25
DSCR
$10,845
Rent
-$15,213
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,845 income − $26,058 expenses = $15,213 out of pocket
Investment Breakdown
|
Purchase Price
$3962k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$850k
Downpayment
20%
$792k
Closing costs
1%
$39,622
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$10,845
Total Expenses
$26,058
Mortgage P&I
182%
$19,688
Property Taxes
11%
$1,213
Home Insurance
14%
$1,470
HOA
0%
$0
Property Management
12%
$1,301
CapEx
4%
$434
Vacancy
3%
$325
Maintenance
4%
$434
Other
11%
$1,193