Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.91% first-year return on $782k initial cash invested.
-19.91%
Cash On Cash
2.05%
Cap Rate
0.33
DSCR
$11,444
Rent
-$12,974
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,444 income − $24,418 expenses = $12,974 out of pocket
Investment Breakdown
|
Purchase Price
$3637k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$782k
Downpayment
20%
$727k
Closing costs
1%
$36,370
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$11,444
Total Expenses
$24,418
Mortgage P&I
164%
$18,742
Property Taxes
4%
$403
Home Insurance
12%
$1,382
HOA
0%
$0
Property Management
12%
$1,373
CapEx
4%
$458
Vacancy
3%
$343
Maintenance
4%
$458
Other
11%
$1,259