Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -26.76% first-year return on $816k initial cash invested.
-26.76%
Cash On Cash
1.08%
Cap Rate
0.16
DSCR
$7,778
Rent
-$18,199
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,778 income − $25,977 expenses = $18,199 out of pocket
Investment Breakdown
|
Purchase Price
$3800k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$816k
Downpayment
20%
$760k
Closing costs
1%
$37,999
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$7,778
Total Expenses
$25,977
Mortgage P&I
274%
$21,312
Property Taxes
2%
$166
Home Insurance
17%
$1,330
HOA
7%
$525
Property Management
12%
$933
CapEx
4%
$311
Vacancy
3%
$233
Maintenance
4%
$311
Other
11%
$856