Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.97% first-year return on $725k initial cash invested.
-19.97%
Cash On Cash
1.87%
Cap Rate
0.31
DSCR
$11,632
Rent
-$12,075
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,632 income − $23,707 expenses = $12,075 out of pocket
Investment Breakdown
|
Purchase Price
$3369k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$725k
Downpayment
20%
$674k
Closing costs
1%
$33,687
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,632
Total Expenses
$23,707
Mortgage P&I
145%
$16,862
Property Taxes
14%
$1,673
Home Insurance
10%
$1,217
HOA
0%
$0
Property Management
12%
$1,396
CapEx
4%
$465
Vacancy
3%
$349
Maintenance
4%
$465
Other
11%
$1,280