Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -25.55% first-year return on $711k initial cash invested.
-25.55%
Cash On Cash
0.76%
Cap Rate
0.12
DSCR
$9,108
Rent
-$15,139
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,108 income − $24,247 expenses = $15,139 out of pocket
Investment Breakdown
|
Purchase Price
$3300k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$711k
Downpayment
20%
$660k
Closing costs
1%
$33,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,108
Total Expenses
$24,247
Mortgage P&I
185%
$16,861
Property Taxes
34%
$3,135
Home Insurance
13%
$1,155
HOA
0%
$0
Property Management
12%
$1,093
CapEx
4%
$364
Vacancy
3%
$273
Maintenance
4%
$364
Other
11%
$1,002