Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -25.51% first-year return on $774k initial cash invested.
-25.51%
Cash On Cash
0.77%
Cap Rate
0.12
DSCR
$6,177
Rent
-$16,455
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,177 income − $22,632 expenses = $16,455 out of pocket
Investment Breakdown
|
Purchase Price
$3600k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$774k
Downpayment
20%
$720k
Closing costs
1%
$36,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,177
Total Expenses
$22,632
Mortgage P&I
300%
$18,510
Property Taxes
12%
$763
Home Insurance
20%
$1,260
HOA
0%
$0
Property Management
12%
$741
CapEx
4%
$247
Vacancy
3%
$185
Maintenance
4%
$247
Other
11%
$679