Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -29.42% first-year return on $714k initial cash invested.
-29.42%
Cash On Cash
-0.06%
Cap Rate
-0.01
DSCR
$9,158
Rent
-$17,509
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3315k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$714k
Downpayment
20%
$663k
Closing costs
1%
$33,150
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,158
Total Expenses
$26,667
Mortgage P&I
185%
$16,981
Property Taxes
59%
$5,357
Home Insurance
13%
$1,216
HOA
0%
$0
Property Management
12%
$1,099
CapEx
4%
$366
Vacancy
3%
$275
Maintenance
4%
$366
Other
11%
$1,007