Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.15% first-year return on $701k initial cash invested.
-21.15%
Cash On Cash
1.52%
Cap Rate
0.26
DSCR
$10,102
Rent
-$12,345
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3250k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$701k
Downpayment
20%
$650k
Closing costs
1%
$32,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,102
Total Expenses
$22,447
Mortgage P&I
159%
$16,056
Property Taxes
18%
$1,819
Home Insurance
11%
$1,138
HOA
0%
$0
Property Management
12%
$1,212
CapEx
4%
$404
Vacancy
3%
$303
Maintenance
4%
$404
Other
11%
$1,111