Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.36% first-year return on $700k initial cash invested.
-17.36%
Cash On Cash
2.46%
Cap Rate
0.41
DSCR
$11,866
Rent
-$10,128
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,866 income − $21,994 expenses = $10,128 out of pocket
Investment Breakdown
|
Purchase Price
$3249k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$700k
Downpayment
20%
$650k
Closing costs
1%
$32,487
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,866
Total Expenses
$21,994
Mortgage P&I
138%
$16,325
Property Taxes
3%
$322
Home Insurance
11%
$1,312
HOA
0%
$0
Property Management
12%
$1,424
CapEx
4%
$475
Vacancy
3%
$356
Maintenance
4%
$475
Other
11%
$1,305