Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -27.27% first-year return on $718k initial cash invested.
-27.27%
Cash On Cash
0.43%
Cap Rate
0.07
DSCR
$11,182
Rent
-$16,304
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,182 income − $27,486 expenses = $16,304 out of pocket
Investment Breakdown
|
Purchase Price
$3331k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$718k
Downpayment
20%
$666k
Closing costs
1%
$33,311
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,182
Total Expenses
$27,486
Mortgage P&I
153%
$17,064
Property Taxes
48%
$5,396
Home Insurance
11%
$1,225
HOA
0%
$0
Property Management
12%
$1,342
CapEx
4%
$447
Vacancy
3%
$335
Maintenance
4%
$447
Other
11%
$1,230