Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.36% first-year return on $701k initial cash invested.
-22.36%
Cash On Cash
1.33%
Cap Rate
0.22
DSCR
$7,582
Rent
-$13,051
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,582 income − $20,633 expenses = $13,051 out of pocket
Investment Breakdown
|
Purchase Price
$3250k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$701k
Downpayment
20%
$650k
Closing costs
1%
$32,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,582
Total Expenses
$20,633
Mortgage P&I
216%
$16,347
Property Taxes
8%
$571
Home Insurance
15%
$1,138
HOA
0%
$0
Property Management
12%
$910
CapEx
4%
$303
Vacancy
3%
$227
Maintenance
4%
$303
Other
11%
$834