Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -24% first-year return on $756k initial cash invested.
-24%
Cash On Cash
0.97%
Cap Rate
0.16
DSCR
$9,084
Rent
-$15,129
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,084 income − $24,213 expenses = $15,129 out of pocket
Investment Breakdown
|
Purchase Price
$3516k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$756k
Downpayment
20%
$703k
Closing costs
1%
$35,157
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,084
Total Expenses
$24,213
Mortgage P&I
194%
$17,609
Property Taxes
28%
$2,502
Home Insurance
11%
$1,014
HOA
0%
$0
Property Management
12%
$1,090
CapEx
4%
$363
Vacancy
3%
$273
Maintenance
4%
$363
Other
11%
$999