Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -26.47% first-year return on $795k initial cash invested.
-26.47%
Cash On Cash
0.27%
Cap Rate
0.05
DSCR
$3,786
Rent
-$17,534
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3700k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$795k
Downpayment
20%
$740k
Closing costs
1%
$37,000
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$3,786
Total Expenses
$21,320
Mortgage P&I
481%
$18,225
Property Taxes
14%
$514
Home Insurance
34%
$1,295
HOA
0%
$0
Property Management
12%
$454
CapEx
4%
$151
Vacancy
3%
$114
Maintenance
4%
$151
Other
11%
$416