Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.73% first-year return on $714k initial cash invested.
-19.73%
Cash On Cash
1.81%
Cap Rate
0.3
DSCR
$10,962
Rent
-$11,746
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3288k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$714k
Downpayment
20%
$658k
Closing costs
1%
$32,880
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$10,962
Total Expenses
$22,708
Mortgage P&I
148%
$16,268
Property Taxes
14%
$1,506
Home Insurance
11%
$1,208
HOA
0%
$0
Property Management
12%
$1,315
CapEx
4%
$438
Vacancy
3%
$329
Maintenance
4%
$438
Other
11%
$1,206