Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.01% first-year return on $753k initial cash invested.
-21.01%
Cash On Cash
1.61%
Cap Rate
0.27
DSCR
$9,790
Rent
-$13,180
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,790 income − $22,970 expenses = $13,180 out of pocket
Investment Breakdown
|
Purchase Price
$3499k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$753k
Downpayment
20%
$700k
Closing costs
1%
$34,990
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,790
Total Expenses
$22,970
Mortgage P&I
179%
$17,493
Property Taxes
9%
$922
Home Insurance
13%
$1,225
HOA
0%
$0
Property Management
12%
$1,175
CapEx
4%
$392
Vacancy
3%
$294
Maintenance
4%
$392
Other
11%
$1,077