Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -29.96% first-year return on $718k initial cash invested.
-29.96%
Cash On Cash
-0.24%
Cap Rate
-0.04
DSCR
$5,460
Rent
-$17,923
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,460 income − $23,383 expenses = $17,923 out of pocket
Investment Breakdown
|
Purchase Price
$3333k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$718k
Downpayment
20%
$667k
Closing costs
1%
$33,326
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,460
Total Expenses
$23,383
Mortgage P&I
312%
$17,041
Property Taxes
60%
$3,278
Home Insurance
22%
$1,208
HOA
0%
$0
Property Management
12%
$655
CapEx
4%
$218
Vacancy
3%
$164
Maintenance
4%
$218
Other
11%
$601