Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -27.79% first-year return on $752k initial cash invested.
-27.79%
Cash On Cash
0.22%
Cap Rate
0.04
DSCR
$6,435
Rent
-$17,418
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,435 income − $23,853 expenses = $17,418 out of pocket
Investment Breakdown
|
Purchase Price
$3496k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$752k
Downpayment
20%
$699k
Closing costs
1%
$34,961
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,435
Total Expenses
$23,853
Mortgage P&I
276%
$17,792
Property Taxes
38%
$2,476
Home Insurance
22%
$1,398
HOA
0%
$0
Property Management
12%
$772
CapEx
4%
$257
Vacancy
3%
$193
Maintenance
4%
$257
Other
11%
$708