Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.4% first-year return on $860k initial cash invested.
-23.4%
Cash On Cash
1.11%
Cap Rate
0.19
DSCR
$10,610
Rent
-$16,779
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$4011k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$860k
Downpayment
20%
$802k
Closing costs
1%
$40,111
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$10,610
Total Expenses
$27,389
Mortgage P&I
189%
$20,076
Property Taxes
21%
$2,263
Home Insurance
14%
$1,444
HOA
0%
$0
Property Management
12%
$1,273
CapEx
4%
$424
Vacancy
3%
$318
Maintenance
4%
$424
Other
11%
$1,167