Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.78% first-year return on $827k initial cash invested.
-21.78%
Cash On Cash
1.51%
Cap Rate
0.25
DSCR
$10,446
Rent
-$15,003
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,446 income − $25,449 expenses = $15,003 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
$10,446
Total Expenses
$25,449
Mortgage P&I
186%
$19,417
Property Taxes
11%
$1,132
Home Insurance
13%
$1,348
HOA
0%
$0
Property Management
12%
$1,254
CapEx
4%
$418
Vacancy
3%
$313
Maintenance
4%
$418
Other
11%
$1,149