Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -24.03% first-year return on $827k initial cash invested.
-24.03%
Cash On Cash
1.01%
Cap Rate
0.17
DSCR
$11,684
Rent
-$16,553
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3850k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$827k
Downpayment
20%
$770k
Closing costs
1%
$38,500
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$11,684
Total Expenses
$28,237
Mortgage P&I
165%
$19,324
Property Taxes
31%
$3,593
Home Insurance
12%
$1,348
HOA
0%
$0
Property Management
12%
$1,402
CapEx
4%
$467
Vacancy
3%
$351
Maintenance
4%
$467
Other
11%
$1,285