Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.49% first-year return on $816k initial cash invested.
-19.49%
Cash On Cash
1.97%
Cap Rate
0.33
DSCR
$11,961
Rent
-$13,250
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,961 income − $25,211 expenses = $13,250 out of pocket
Investment Breakdown
|
Purchase Price
$3800k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$816k
Downpayment
20%
$760k
Closing costs
1%
$38,000
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$11,961
Total Expenses
$25,211
Mortgage P&I
159%
$19,015
Property Taxes
7%
$800
Home Insurance
11%
$1,330
HOA
0%
$0
Property Management
12%
$1,435
CapEx
4%
$478
Vacancy
3%
$359
Maintenance
4%
$478
Other
11%
$1,316