Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.12% first-year return on $747k initial cash invested.
-18.12%
Cash On Cash
2.42%
Cap Rate
0.39
DSCR
$12,624
Rent
-$11,277
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3470k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$747k
Downpayment
20%
$694k
Closing costs
1%
$34,702
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$12,624
Total Expenses
$23,901
Mortgage P&I
141%
$17,776
Property Taxes
5%
$574
Home Insurance
10%
$1,258
HOA
0%
$0
Property Management
12%
$1,515
CapEx
4%
$505
Vacancy
3%
$379
Maintenance
4%
$505
Other
11%
$1,389