Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.9% first-year return on $706k initial cash invested.
-20.9%
Cash On Cash
1.65%
Cap Rate
0.27
DSCR
$9,634
Rent
-$12,297
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,634 income − $21,931 expenses = $12,297 out of pocket
Investment Breakdown
|
Purchase Price
$3277k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$706k
Downpayment
20%
$655k
Closing costs
1%
$32,769
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,634
Total Expenses
$21,931
Mortgage P&I
170%
$16,408
Property Taxes
11%
$1,040
Home Insurance
13%
$1,208
HOA
0%
$0
Property Management
12%
$1,156
CapEx
4%
$385
Vacancy
3%
$289
Maintenance
4%
$385
Other
11%
$1,060