Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.6% first-year return on $864k initial cash invested.
-13.6%
Cash On Cash
3.4%
Cap Rate
0.56
DSCR
$23,872
Rent
-$9,795
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$23,872 income − $33,667 expenses = $9,795 out of pocket
Investment Breakdown
|
Purchase Price
$4028k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$864k
Downpayment
20%
$806k
Closing costs
1%
$40,284
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$23,872
Total Expenses
$33,667
Mortgage P&I
85%
$20,243
Property Taxes
16%
$3,909
Home Insurance
6%
$1,398
HOA
0%
$0
Property Management
12%
$2,865
CapEx
4%
$955
Vacancy
3%
$716
Maintenance
4%
$955
Other
11%
$2,626