Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.26% first-year return on $821k initial cash invested.
-21.26%
Cash On Cash
1.69%
Cap Rate
0.28
DSCR
$10,136
Rent
-$14,549
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,136 income − $24,685 expenses = $14,549 out of pocket
Investment Breakdown
|
Purchase Price
$3825k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$821k
Downpayment
20%
$765k
Closing costs
1%
$38,250
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$10,136
Total Expenses
$24,685
Mortgage P&I
193%
$19,519
Property Taxes
4%
$382
Home Insurance
13%
$1,339
HOA
0%
$0
Property Management
12%
$1,216
CapEx
4%
$405
Vacancy
3%
$304
Maintenance
4%
$405
Other
11%
$1,115