Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -24.46% first-year return on $766k initial cash invested.
-24.46%
Cash On Cash
0.96%
Cap Rate
0.16
DSCR
$11,172
Rent
-$15,602
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,172 income − $26,774 expenses = $15,602 out of pocket
Investment Breakdown
|
Purchase Price
$3560k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$766k
Downpayment
20%
$712k
Closing costs
1%
$35,597
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,172
Total Expenses
$26,774
Mortgage P&I
161%
$18,015
Property Taxes
22%
$2,512
Home Insurance
22%
$2,448
HOA
0%
$0
Property Management
12%
$1,341
CapEx
4%
$447
Vacancy
3%
$335
Maintenance
4%
$447
Other
11%
$1,229