Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.75% first-year return on $794k initial cash invested.
-19.75%
Cash On Cash
1.8%
Cap Rate
0.3
DSCR
$9,968
Rent
-$13,068
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,968 income − $23,036 expenses = $13,068 out of pocket
Investment Breakdown
|
Purchase Price
$3695k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$794k
Downpayment
20%
$739k
Closing costs
1%
$36,950
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$9,968
Total Expenses
$23,036
Mortgage P&I
183%
$18,199
Property Taxes
2%
$155
Home Insurance
13%
$1,293
HOA
0%
$0
Property Management
12%
$1,196
CapEx
4%
$399
Vacancy
3%
$299
Maintenance
4%
$399
Other
11%
$1,096