Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.44% first-year return on $717k initial cash invested.
-22.44%
Cash On Cash
1.3%
Cap Rate
0.22
DSCR
$8,696
Rent
-$13,410
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,696 income − $22,106 expenses = $13,410 out of pocket
Investment Breakdown
|
Purchase Price
$3330k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$717k
Downpayment
20%
$666k
Closing costs
1%
$33,298
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,696
Total Expenses
$22,106
Mortgage P&I
192%
$16,671
Property Taxes
14%
$1,254
Home Insurance
14%
$1,223
HOA
0%
$0
Property Management
12%
$1,044
CapEx
4%
$348
Vacancy
3%
$261
Maintenance
4%
$348
Other
11%
$957