Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -27.31% first-year return on $857k initial cash invested.
-27.31%
Cash On Cash
0.22%
Cap Rate
0.04
DSCR
$11,853
Rent
-$19,500
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,853 income − $31,353 expenses = $19,500 out of pocket
Investment Breakdown
|
Purchase Price
$3995k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$857k
Downpayment
20%
$799k
Closing costs
1%
$39,950
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$11,853
Total Expenses
$31,353
Mortgage P&I
167%
$19,766
Property Taxes
52%
$6,159
Home Insurance
12%
$1,398
HOA
0%
$0
Property Management
12%
$1,422
CapEx
4%
$474
Vacancy
3%
$356
Maintenance
4%
$474
Other
11%
$1,304