Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.09% first-year return on $858k initial cash invested.
-23.09%
Cash On Cash
1.12%
Cap Rate
0.19
DSCR
$11,584
Rent
-$16,498
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,584 income − $28,082 expenses = $16,498 out of pocket
Investment Breakdown
|
Purchase Price
$3998k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$858k
Downpayment
20%
$800k
Closing costs
1%
$39,980
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$11,584
Total Expenses
$28,082
Mortgage P&I
171%
$19,774
Property Taxes
26%
$2,971
Home Insurance
12%
$1,399
HOA
0%
$0
Property Management
12%
$1,390
CapEx
4%
$463
Vacancy
3%
$348
Maintenance
4%
$463
Other
11%
$1,274