Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.26% first-year return on $785k initial cash invested.
-22.26%
Cash On Cash
1.27%
Cap Rate
0.21
DSCR
$9,498
Rent
-$14,567
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3653k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$785k
Downpayment
20%
$731k
Closing costs
1%
$36,532
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$9,498
Total Expenses
$24,065
Mortgage P&I
190%
$18,048
Property Taxes
16%
$1,509
Home Insurance
13%
$1,278
HOA
0%
$0
Property Management
12%
$1,140
CapEx
4%
$380
Vacancy
3%
$285
Maintenance
4%
$380
Other
11%
$1,045