Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -26.14% first-year return on $767k initial cash invested.
-26.14%
Cash On Cash
0.5%
Cap Rate
0.08
DSCR
$11,565
Rent
-$16,701
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3565k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$767k
Downpayment
20%
$713k
Closing costs
1%
$35,646
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,565
Total Expenses
$28,266
Mortgage P&I
153%
$17,722
Property Taxes
47%
$5,388
Home Insurance
11%
$1,223
HOA
0%
$0
Property Management
12%
$1,388
CapEx
4%
$463
Vacancy
3%
$347
Maintenance
4%
$463
Other
11%
$1,272