Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -27.69% first-year return on $713k initial cash invested.
-27.69%
Cash On Cash
0.17%
Cap Rate
0.03
DSCR
$5,294
Rent
-$16,448
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,294 income − $21,742 expenses = $16,448 out of pocket
Investment Breakdown
|
Purchase Price
$3309k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$713k
Downpayment
20%
$662k
Closing costs
1%
$33,088
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,294
Total Expenses
$21,742
Mortgage P&I
315%
$16,693
Property Taxes
38%
$2,024
Home Insurance
23%
$1,225
HOA
0%
$0
Property Management
12%
$635
CapEx
4%
$212
Vacancy
3%
$159
Maintenance
4%
$212
Other
11%
$582