Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.1% first-year return on $753k initial cash invested.
-23.1%
Cash On Cash
1.2%
Cap Rate
0.2
DSCR
$7,806
Rent
-$14,492
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,806 income − $22,298 expenses = $14,492 out of pocket
Investment Breakdown
|
Purchase Price
$3499k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$753k
Downpayment
20%
$700k
Closing costs
1%
$34,990
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,806
Total Expenses
$22,298
Mortgage P&I
226%
$17,678
Property Taxes
9%
$741
Home Insurance
16%
$1,225
HOA
0%
$0
Property Management
12%
$937
CapEx
4%
$312
Vacancy
3%
$234
Maintenance
4%
$312
Other
11%
$859