Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.66% first-year return on $706k initial cash invested.
-23.66%
Cash On Cash
1.11%
Cap Rate
0.18
DSCR
$10,472
Rent
-$13,918
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,472 income − $24,390 expenses = $13,918 out of pocket
Investment Breakdown
|
Purchase Price
$3276k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$706k
Downpayment
20%
$655k
Closing costs
1%
$32,755
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,472
Total Expenses
$24,390
Mortgage P&I
158%
$16,523
Property Taxes
30%
$3,116
Home Insurance
11%
$1,190
HOA
0%
$0
Property Management
12%
$1,257
CapEx
4%
$419
Vacancy
3%
$314
Maintenance
4%
$419
Other
11%
$1,152