Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.26% first-year return on $836k initial cash invested.
-20.26%
Cash On Cash
1.89%
Cap Rate
0.31
DSCR
$11,816
Rent
-$14,115
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,816 income − $25,931 expenses = $14,115 out of pocket
Investment Breakdown
|
Purchase Price
$3895k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$836k
Downpayment
20%
$779k
Closing costs
1%
$38,950
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$11,816
Total Expenses
$25,931
Mortgage P&I
167%
$19,777
Property Taxes
7%
$773
Home Insurance
12%
$1,363
HOA
0%
$0
Property Management
12%
$1,418
CapEx
4%
$473
Vacancy
3%
$354
Maintenance
4%
$473
Other
11%
$1,300