Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.45% first-year return on $703k initial cash invested.
-21.45%
Cash On Cash
1.76%
Cap Rate
0.29
DSCR
$10,288
Rent
-$12,563
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3347k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$703k
Downpayment
20%
$669k
Closing costs
1%
$33,474
Rehab
0%
$0
Furnishing
0%
$1
Cashflow
Total Income
$10,288
Total Expenses
$22,851
Mortgage P&I
166%
$17,073
Property Taxes
11%
$1,106
Home Insurance
11%
$1,172
HOA
0%
$0
Property Management
12%
$1,235
CapEx
4%
$412
Vacancy
3%
$309
Maintenance
4%
$412
Other
11%
$1,132