Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -28.3% first-year return on $722k initial cash invested.
-28.3%
Cash On Cash
0.05%
Cap Rate
0.01
DSCR
$2,468
Rent
-$17,015
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,468 income − $19,483 expenses = $17,015 out of pocket
Investment Breakdown
|
Purchase Price
$3350k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$722k
Downpayment
20%
$670k
Closing costs
1%
$33,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,468
Total Expenses
$19,483
Mortgage P&I
691%
$17,052
Property Taxes
17%
$420
Home Insurance
47%
$1,172
HOA
0%
$0
Property Management
12%
$296
CapEx
4%
$99
Vacancy
3%
$74
Maintenance
4%
$99
Other
11%
$271