Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -29.02% first-year return on $900k initial cash invested.
-29.02%
Cash On Cash
0.38%
Cap Rate
0.06
DSCR
$6,441
Rent
-$21,768
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,441 income − $28,209 expenses = $21,768 out of pocket
Investment Breakdown
|
Purchase Price
$4200k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$900k
Downpayment
20%
$840k
Closing costs
1%
$42,000
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$6,441
Total Expenses
$28,209
Mortgage P&I
354%
$22,825
Property Taxes
26%
$1,706
Home Insurance
23%
$1,470
HOA
0%
$17
Property Management
12%
$773
CapEx
4%
$258
Vacancy
3%
$193
Maintenance
4%
$258
Other
11%
$709