Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -24.97% first-year return on $880k initial cash invested.
-24.97%
Cash On Cash
0.7%
Cap Rate
0.12
DSCR
$8,694
Rent
-$18,299
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$4103k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$880k
Downpayment
20%
$821k
Closing costs
1%
$41,027
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$8,694
Total Expenses
$26,993
Mortgage P&I
234%
$20,341
Property Taxes
25%
$2,191
Home Insurance
17%
$1,505
HOA
0%
$0
Property Management
12%
$1,043
CapEx
4%
$348
Vacancy
3%
$261
Maintenance
4%
$348
Other
11%
$956