Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -30.4% first-year return on $87147k initial cash invested.
-30.4%
Cash On Cash
-0.41%
Cap Rate
-0.07
DSCR
$3,934
Rent
-$2,207,764
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,934 income − $2,211,698 expenses = $2,207,764 out of pocket
Investment Breakdown
|
Purchase Price
$414900k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$87147k
Downpayment
20%
$82980k
Closing costs
1%
$4149k
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$3,934
Total Expenses
$2212k
Mortgage P&I
52483%
$2065k
Property Taxes
12%
$472
Home Insurance
3691%
$145k
HOA
0%
$0
Property Management
12%
$472
CapEx
4%
$157
Vacancy
3%
$118
Maintenance
4%
$157
Other
11%
$433