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 $742k initial cash invested.
-25.01%
Cash On Cash
0.91%
Cap Rate
0.15
DSCR
$9,966
Rent
-$15,460
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,966 income − $25,426 expenses = $15,460 out of pocket
Investment Breakdown
|
Purchase Price
$3446k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$742k
Downpayment
20%
$689k
Closing costs
1%
$34,464
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,966
Total Expenses
$25,426
Mortgage P&I
177%
$17,671
Property Taxes
32%
$3,143
Home Insurance
12%
$1,223
HOA
0%
$0
Property Management
12%
$1,196
CapEx
4%
$399
Vacancy
3%
$299
Maintenance
4%
$399
Other
11%
$1,096