Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -26.05% first-year return on $852k initial cash invested.
-26.05%
Cash On Cash
0.56%
Cap Rate
0.09
DSCR
$5,380
Rent
-$18,489
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,380 income − $23,869 expenses = $18,489 out of pocket
Investment Breakdown
|
Purchase Price
$3970k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$852k
Downpayment
20%
$794k
Closing costs
1%
$39,700
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$5,380
Total Expenses
$23,869
Mortgage P&I
374%
$20,133
Property Taxes
10%
$517
Home Insurance
26%
$1,390
HOA
0%
$0
Property Management
12%
$646
CapEx
4%
$215
Vacancy
3%
$161
Maintenance
4%
$215
Other
11%
$592