Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -25.01% first-year return on $806k initial cash invested.
-25.01%
Cash On Cash
0.67%
Cap Rate
0.11
DSCR
$8,614
Rent
-$16,789
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3750k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$806k
Downpayment
20%
$750k
Closing costs
1%
$37,500
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$8,614
Total Expenses
$25,403
Mortgage P&I
215%
$18,546
Property Taxes
30%
$2,615
Home Insurance
15%
$1,312
HOA
0%
$0
Property Management
12%
$1,034
CapEx
4%
$345
Vacancy
3%
$258
Maintenance
4%
$345
Other
11%
$948