Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -27.44% first-year return on $859k initial cash invested.
-27.44%
Cash On Cash
0.13%
Cap Rate
0.02
DSCR
$6,874
Rent
-$19,638
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$4004k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$859k
Downpayment
20%
$801k
Closing costs
1%
$40,035
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$6,874
Total Expenses
$26,512
Mortgage P&I
288%
$19,808
Property Taxes
42%
$2,897
Home Insurance
21%
$1,470
HOA
0%
$0
Property Management
12%
$825
CapEx
4%
$275
Vacancy
3%
$206
Maintenance
4%
$275
Other
11%
$756