Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -30.8% first-year return on $849k initial cash invested.
-30.8%
Cash On Cash
-0.57%
Cap Rate
-0.09
DSCR
$2,487
Rent
-$21,779
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,487 income − $24,266 expenses = $21,779 out of pocket
Investment Breakdown
|
Purchase Price
$3955k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$849k
Downpayment
20%
$791k
Closing costs
1%
$39,550
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$2,487
Total Expenses
$24,266
Mortgage P&I
796%
$19,803
Property Taxes
90%
$2,234
Home Insurance
56%
$1,384
HOA
0%
$0
Property Management
12%
$298
CapEx
4%
$99
Vacancy
3%
$75
Maintenance
4%
$99
Other
11%
$274