Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.66% first-year return on $814k initial cash invested.
-22.66%
Cash On Cash
1.29%
Cap Rate
0.21
DSCR
$11,708
Rent
-$15,372
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3792k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$814k
Downpayment
20%
$758k
Closing costs
1%
$37,915
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$11,708
Total Expenses
$27,080
Mortgage P&I
162%
$18,979
Property Taxes
24%
$2,793
Home Insurance
11%
$1,328
HOA
0%
$0
Property Management
12%
$1,405
CapEx
4%
$468
Vacancy
3%
$351
Maintenance
4%
$468
Other
11%
$1,288