Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.44% first-year return on $695k initial cash invested.
-23.44%
Cash On Cash
1.09%
Cap Rate
0.18
DSCR
$6,734
Rent
-$13,583
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,734 income − $20,317 expenses = $13,583 out of pocket
Investment Breakdown
|
Purchase Price
$3225k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$695k
Downpayment
20%
$645k
Closing costs
1%
$32,250
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,734
Total Expenses
$20,317
Mortgage P&I
241%
$16,245
Property Taxes
9%
$633
Home Insurance
17%
$1,129
HOA
0%
$21
Property Management
12%
$808
CapEx
4%
$269
Vacancy
3%
$202
Maintenance
4%
$269
Other
11%
$741