Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -24.16% first-year return on $825k initial cash invested.
-24.16%
Cash On Cash
0.96%
Cap Rate
0.16
DSCR
$11,985
Rent
-$16,601
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3841k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$825k
Downpayment
20%
$768k
Closing costs
1%
$38,409
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$11,985
Total Expenses
$28,586
Mortgage P&I
160%
$19,186
Property Taxes
33%
$3,928
Home Insurance
12%
$1,398
HOA
0%
$0
Property Management
12%
$1,438
CapEx
4%
$479
Vacancy
3%
$360
Maintenance
4%
$479
Other
11%
$1,318