Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -27.79% first-year return on $727k initial cash invested.
-27.79%
Cash On Cash
0.15%
Cap Rate
0.03
DSCR
$6,609
Rent
-$16,840
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,609 income − $23,449 expenses = $16,840 out of pocket
Investment Breakdown
|
Purchase Price
$3377k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$727k
Downpayment
20%
$675k
Closing costs
1%
$33,770
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,609
Total Expenses
$23,449
Mortgage P&I
257%
$17,010
Property Taxes
46%
$3,011
Home Insurance
18%
$1,182
HOA
0%
$0
Property Management
12%
$793
CapEx
4%
$264
Vacancy
3%
$198
Maintenance
4%
$264
Other
11%
$727