Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.94% first-year return on $726k initial cash invested.
-23.94%
Cash On Cash
1.04%
Cap Rate
0.17
DSCR
$7,942
Rent
-$14,475
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,942 income − $22,417 expenses = $14,475 out of pocket
Investment Breakdown
|
Purchase Price
$3369k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$726k
Downpayment
20%
$674k
Closing costs
1%
$33,694
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,942
Total Expenses
$22,417
Mortgage P&I
215%
$17,071
Property Taxes
18%
$1,420
Home Insurance
15%
$1,225
HOA
0%
$0
Property Management
12%
$953
CapEx
4%
$318
Vacancy
3%
$238
Maintenance
4%
$318
Other
11%
$874