Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.76% first-year return on $751k initial cash invested.
-20.76%
Cash On Cash
1.8%
Cap Rate
0.3
DSCR
$13,614
Rent
-$12,992
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3490k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$751k
Downpayment
20%
$698k
Closing costs
1%
$34,900
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$13,614
Total Expenses
$26,606
Mortgage P&I
130%
$17,671
Property Taxes
23%
$3,083
Home Insurance
9%
$1,222
HOA
0%
$0
Property Management
12%
$1,634
CapEx
4%
$545
Vacancy
3%
$408
Maintenance
4%
$545
Other
11%
$1,498