Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -28.84% first-year return on $791k initial cash invested.
-28.84%
Cash On Cash
0.29%
Cap Rate
0.05
DSCR
$11,283
Rent
-$19,001
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3679k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$791k
Downpayment
20%
$736k
Closing costs
1%
$36,793
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$11,283
Total Expenses
$30,284
Mortgage P&I
172%
$19,451
Property Taxes
51%
$5,703
Home Insurance
11%
$1,295
HOA
0%
$0
Property Management
12%
$1,354
CapEx
4%
$451
Vacancy
3%
$338
Maintenance
4%
$451
Other
11%
$1,241