Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.88% first-year return on $781k initial cash invested.
-22.88%
Cash On Cash
1.14%
Cap Rate
0.19
DSCR
$8,842
Rent
-$14,883
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3632k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$781k
Downpayment
20%
$726k
Closing costs
1%
$36,321
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,842
Total Expenses
$23,725
Mortgage P&I
203%
$17,968
Property Taxes
17%
$1,462
Home Insurance
15%
$1,288
HOA
0%
$0
Property Management
12%
$1,061
CapEx
4%
$354
Vacancy
3%
$265
Maintenance
4%
$354
Other
11%
$973