Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -31.85% first-year return on $772k initial cash invested.
-31.85%
Cash On Cash
-0.6%
Cap Rate
-0.1
DSCR
$6,423
Rent
-$20,495
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,423 income − $26,918 expenses = $20,495 out of pocket
Investment Breakdown
|
Purchase Price
$3592k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$772k
Downpayment
20%
$718k
Closing costs
1%
$35,916
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,423
Total Expenses
$26,918
Mortgage P&I
287%
$18,447
Property Taxes
55%
$3,504
Home Insurance
43%
$2,782
HOA
0%
$0
Property Management
12%
$771
CapEx
4%
$257
Vacancy
3%
$193
Maintenance
4%
$257
Other
11%
$707