Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -24.31% first-year return on $758k initial cash invested.
-24.31%
Cash On Cash
0.77%
Cap Rate
0.13
DSCR
$8,904
Rent
-$15,345
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3522k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$758k
Downpayment
20%
$704k
Closing costs
1%
$35,215
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,904
Total Expenses
$24,249
Mortgage P&I
194%
$17,249
Property Taxes
30%
$2,684
Home Insurance
14%
$1,290
HOA
0%
$0
Property Management
12%
$1,068
CapEx
4%
$356
Vacancy
3%
$267
Maintenance
4%
$356
Other
11%
$979