Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.35% first-year return on $693k initial cash invested.
-23.35%
Cash On Cash
1.16%
Cap Rate
0.19
DSCR
$9,735
Rent
-$13,488
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,735 income − $23,223 expenses = $13,488 out of pocket
Investment Breakdown
|
Purchase Price
$3215k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$693k
Downpayment
20%
$643k
Closing costs
1%
$32,149
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,735
Total Expenses
$23,223
Mortgage P&I
166%
$16,207
Property Taxes
28%
$2,693
Home Insurance
10%
$1,014
HOA
0%
$0
Property Management
12%
$1,168
CapEx
4%
$389
Vacancy
3%
$292
Maintenance
4%
$389
Other
11%
$1,071