Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -32.42% first-year return on $884k initial cash invested.
-32.42%
Cash On Cash
-0.67%
Cap Rate
-0.11
DSCR
$10,122
Rent
-$23,886
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,122 income − $34,008 expenses = $23,886 out of pocket
Investment Breakdown
|
Purchase Price
$4124k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$884k
Downpayment
20%
$825k
Closing costs
1%
$41,243
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$10,122
Total Expenses
$34,008
Mortgage P&I
209%
$21,183
Property Taxes
37%
$3,762
Home Insurance
15%
$1,496
HOA
41%
$4,125
Property Management
12%
$1,215
CapEx
4%
$405
Vacancy
3%
$304
Maintenance
4%
$405
Other
11%
$1,113