Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.47% first-year return on $900k initial cash invested.
-21.47%
Cash On Cash
1.55%
Cap Rate
0.26
DSCR
$11,418
Rent
-$16,104
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,418 income − $27,522 expenses = $16,104 out of pocket
Investment Breakdown
|
Purchase Price
$4200k
Downpayment
20.0%
Interest Rate
6.4%
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
$11,418
Total Expenses
$27,522
Mortgage P&I
185%
$21,072
Property Taxes
10%
$1,097
Home Insurance
13%
$1,470
HOA
0%
$0
Property Management
12%
$1,370
CapEx
4%
$457
Vacancy
3%
$343
Maintenance
4%
$457
Other
11%
$1,256