Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.87% first-year return on $786k initial cash invested.
-22.87%
Cash On Cash
1.21%
Cap Rate
0.2
DSCR
$9,255
Rent
-$14,984
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,255 income − $24,239 expenses = $14,984 out of pocket
Investment Breakdown
|
Purchase Price
$3659k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$786k
Downpayment
20%
$732k
Closing costs
1%
$36,585
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$9,255
Total Expenses
$24,239
Mortgage P&I
198%
$18,300
Property Taxes
16%
$1,480
Home Insurance
14%
$1,312
HOA
0%
$0
Property Management
12%
$1,111
CapEx
4%
$370
Vacancy
3%
$278
Maintenance
4%
$370
Other
11%
$1,018