Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -28.11% first-year return on $743k initial cash invested.
-28.11%
Cash On Cash
0.21%
Cap Rate
0.03
DSCR
$10,194
Rent
-$17,395
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3450k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$743k
Downpayment
20%
$690k
Closing costs
1%
$34,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,194
Total Expenses
$27,589
Mortgage P&I
173%
$17,596
Property Taxes
52%
$5,319
Home Insurance
12%
$1,208
HOA
0%
$0
Property Management
12%
$1,223
CapEx
4%
$408
Vacancy
3%
$306
Maintenance
4%
$408
Other
11%
$1,121