Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -27.96% first-year return on $887k initial cash invested.
-27.96%
Cash On Cash
0.22%
Cap Rate
0.04
DSCR
$11,044
Rent
-$20,655
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$4136k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$887k
Downpayment
20%
$827k
Closing costs
1%
$41,358
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$11,044
Total Expenses
$31,699
Mortgage P&I
190%
$20,978
Property Taxes
35%
$3,831
Home Insurance
17%
$1,838
HOA
12%
$1,297
Property Management
12%
$1,325
CapEx
4%
$442
Vacancy
3%
$331
Maintenance
4%
$442
Other
11%
$1,215