Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -24.93% first-year return on $753k initial cash invested.
-24.93%
Cash On Cash
0.87%
Cap Rate
0.14
DSCR
$9,176
Rent
-$15,645
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,176 income − $24,821 expenses = $15,645 out of pocket
Investment Breakdown
|
Purchase Price
$3500k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$753k
Downpayment
20%
$700k
Closing costs
1%
$35,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,176
Total Expenses
$24,821
Mortgage P&I
194%
$17,812
Property Taxes
26%
$2,352
Home Insurance
13%
$1,225
HOA
3%
$313
Property Management
12%
$1,101
CapEx
4%
$367
Vacancy
3%
$275
Maintenance
4%
$367
Other
11%
$1,009