Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -27.77% first-year return on $923k initial cash invested.
-27.77%
Cash On Cash
0.16%
Cap Rate
0.03
DSCR
$8,559
Rent
-$21,370
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,559 income − $29,929 expenses = $21,370 out of pocket
Investment Breakdown
|
Purchase Price
$4311k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$923k
Downpayment
20%
$862k
Closing costs
1%
$43,111
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$8,559
Total Expenses
$29,929
Mortgage P&I
252%
$21,596
Property Taxes
42%
$3,586
Home Insurance
21%
$1,838
HOA
0%
$0
Property Management
12%
$1,027
CapEx
4%
$342
Vacancy
3%
$257
Maintenance
4%
$342
Other
11%
$941