Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.83% first-year return on $794k initial cash invested.
-12.83%
Cash On Cash
3.53%
Cap Rate
0.58
DSCR
$17,850
Rent
-$8,487
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$17,850 income − $26,337 expenses = $8,487 out of pocket
Investment Breakdown
|
Purchase Price
$3695k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$794k
Downpayment
20%
$739k
Closing costs
1%
$36,950
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$17,850
Total Expenses
$26,337
Mortgage P&I
104%
$18,637
Property Taxes
2%
$337
Home Insurance
7%
$1,293
HOA
0%
$0
Property Management
12%
$2,142
CapEx
4%
$714
Vacancy
3%
$536
Maintenance
4%
$714
Other
11%
$1,964