Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.25% first-year return on $731k initial cash invested.
-18.25%
Cash On Cash
2.18%
Cap Rate
0.37
DSCR
$11,949
Rent
-$11,114
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3395k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$731k
Downpayment
20%
$679k
Closing costs
1%
$33,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,949
Total Expenses
$23,063
Mortgage P&I
141%
$16,795
Property Taxes
9%
$1,018
Home Insurance
10%
$1,188
HOA
0%
$0
Property Management
12%
$1,434
CapEx
4%
$478
Vacancy
3%
$358
Maintenance
4%
$478
Other
11%
$1,314