Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.21% first-year return on $802k initial cash invested.
-22.21%
Cash On Cash
1.7%
Cap Rate
0.27
DSCR
$15,081
Rent
-$14,838
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$15,081 income − $29,919 expenses = $14,838 out of pocket
Investment Breakdown
|
Purchase Price
$3733k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$802k
Downpayment
20%
$747k
Closing costs
1%
$37,325
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$15,081
Total Expenses
$29,919
Mortgage P&I
129%
$19,512
Property Taxes
25%
$3,732
Home Insurance
9%
$1,328
HOA
1%
$220
Property Management
12%
$1,810
CapEx
4%
$603
Vacancy
3%
$452
Maintenance
4%
$603
Other
11%
$1,659