Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -28.08% first-year return on $827k initial cash invested.
-28.08%
Cash On Cash
0.09%
Cap Rate
0.02
DSCR
$3,210
Rent
-$19,341
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,210 income − $22,551 expenses = $19,341 out of pocket
Investment Breakdown
|
Purchase Price
$3850k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$827k
Downpayment
20%
$770k
Closing costs
1%
$38,500
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$3,210
Total Expenses
$22,551
Mortgage P&I
608%
$19,514
Property Taxes
19%
$599
Home Insurance
42%
$1,348
HOA
0%
$0
Property Management
12%
$385
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$353