Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.52% first-year return on $711k initial cash invested.
-20.52%
Cash On Cash
1.78%
Cap Rate
0.3
DSCR
$11,914
Rent
-$12,158
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,914 income − $24,072 expenses = $12,158 out of pocket
Investment Breakdown
|
Purchase Price
$3300k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$711k
Downpayment
20%
$660k
Closing costs
1%
$32,997
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,914
Total Expenses
$24,072
Mortgage P&I
139%
$16,581
Property Taxes
19%
$2,231
Home Insurance
10%
$1,208
HOA
0%
$0
Property Management
12%
$1,430
CapEx
4%
$477
Vacancy
3%
$357
Maintenance
4%
$477
Other
11%
$1,311