Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -27.45% first-year return on $811k initial cash invested.
-27.45%
Cash On Cash
0.43%
Cap Rate
0.07
DSCR
$6,044
Rent
-$18,544
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3775k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$811k
Downpayment
20%
$755k
Closing costs
1%
$37,750
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$6,044
Total Expenses
$24,588
Mortgage P&I
325%
$19,650
Property Taxes
22%
$1,319
Home Insurance
22%
$1,321
HOA
4%
$243
Property Management
12%
$725
CapEx
4%
$242
Vacancy
3%
$181
Maintenance
4%
$242
Other
11%
$665