Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.75% first-year return on $704k initial cash invested.
-20.75%
Cash On Cash
1.63%
Cap Rate
0.28
DSCR
$11,180
Rent
-$12,179
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3269k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$704k
Downpayment
20%
$654k
Closing costs
1%
$32,690
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,180
Total Expenses
$23,359
Mortgage P&I
145%
$16,184
Property Taxes
20%
$2,230
Home Insurance
10%
$1,144
HOA
0%
$0
Property Management
12%
$1,342
CapEx
4%
$447
Vacancy
3%
$335
Maintenance
4%
$447
Other
11%
$1,230