Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.25% first-year return on $741k initial cash invested.
-22.25%
Cash On Cash
1.35%
Cap Rate
0.23
DSCR
$12,040
Rent
-$13,733
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$12,040 income − $25,773 expenses = $13,733 out of pocket
Investment Breakdown
|
Purchase Price
$3442k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$741k
Downpayment
20%
$688k
Closing costs
1%
$34,417
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$12,040
Total Expenses
$25,773
Mortgage P&I
142%
$17,131
Property Taxes
28%
$3,338
Home Insurance
10%
$1,208
HOA
0%
$2
Property Management
12%
$1,445
CapEx
4%
$482
Vacancy
3%
$361
Maintenance
4%
$482
Other
11%
$1,324