Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -27.17% first-year return on $710k initial cash invested.
-27.17%
Cash On Cash
0.53%
Cap Rate
0.08
DSCR
$4,612
Rent
-$16,072
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,612 income − $20,684 expenses = $16,072 out of pocket
Investment Breakdown
|
Purchase Price
$3295k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$710k
Downpayment
20%
$659k
Closing costs
1%
$32,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,612
Total Expenses
$20,684
Mortgage P&I
376%
$17,336
Property Taxes
14%
$629
Home Insurance
25%
$1,153
HOA
0%
$0
Property Management
12%
$553
CapEx
4%
$184
Vacancy
3%
$138
Maintenance
4%
$184
Other
11%
$507