Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.71% first-year return on $814k initial cash invested.
-22.71%
Cash On Cash
1.34%
Cap Rate
0.22
DSCR
$11,433
Rent
-$15,413
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,433 income − $26,846 expenses = $15,413 out of pocket
Investment Breakdown
|
Purchase Price
$3792k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$814k
Downpayment
20%
$758k
Closing costs
1%
$37,922
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$11,433
Total Expenses
$26,846
Mortgage P&I
168%
$19,191
Property Taxes
21%
$2,386
Home Insurance
12%
$1,382
HOA
0%
$0
Property Management
12%
$1,372
CapEx
4%
$457
Vacancy
3%
$343
Maintenance
4%
$457
Other
11%
$1,258