Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -24.74% first-year return on $763k initial cash invested.
-24.74%
Cash On Cash
1%
Cap Rate
0.16
DSCR
$10,348
Rent
-$15,728
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,348 income − $26,076 expenses = $15,728 out of pocket
Investment Breakdown
|
Purchase Price
$3547k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$763k
Downpayment
20%
$709k
Closing costs
1%
$35,469
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,348
Total Expenses
$26,076
Mortgage P&I
176%
$18,263
Property Taxes
28%
$2,896
Home Insurance
14%
$1,399
HOA
0%
$0
Property Management
12%
$1,242
CapEx
4%
$414
Vacancy
3%
$310
Maintenance
4%
$414
Other
11%
$1,138