Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -28.41% first-year return on $848k initial cash invested.
-28.41%
Cash On Cash
0.34%
Cap Rate
0.05
DSCR
$6,243
Rent
-$20,087
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,243 income − $26,330 expenses = $20,087 out of pocket
Investment Breakdown
|
Purchase Price
$3954k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$848k
Downpayment
20%
$791k
Closing costs
1%
$39,543
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$6,243
Total Expenses
$26,330
Mortgage P&I
336%
$20,947
Property Taxes
28%
$1,757
Home Insurance
24%
$1,503
HOA
0%
$0
Property Management
12%
$749
CapEx
4%
$250
Vacancy
3%
$187
Maintenance
4%
$250
Other
11%
$687