Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.71% first-year return on $760k initial cash invested.
-23.71%
Cash On Cash
0.98%
Cap Rate
0.16
DSCR
$9,572
Rent
-$15,022
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,572 income − $24,594 expenses = $15,022 out of pocket
Investment Breakdown
|
Purchase Price
$3535k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$760k
Downpayment
20%
$707k
Closing costs
1%
$35,348
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,572
Total Expenses
$24,594
Mortgage P&I
183%
$17,526
Property Taxes
29%
$2,781
Home Insurance
11%
$1,032
HOA
0%
$0
Property Management
12%
$1,149
CapEx
4%
$383
Vacancy
3%
$287
Maintenance
4%
$383
Other
11%
$1,053