Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -25.51% first-year return on $725k initial cash invested.
-25.51%
Cash On Cash
0.52%
Cap Rate
0.09
DSCR
$4,496
Rent
-$15,407
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,496 income − $19,903 expenses = $15,407 out of pocket
Investment Breakdown
|
Purchase Price
$3365k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$725k
Downpayment
20%
$673k
Closing costs
1%
$33,654
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,496
Total Expenses
$19,903
Mortgage P&I
371%
$16,686
Property Taxes
10%
$429
Home Insurance
28%
$1,258
HOA
0%
$0
Property Management
12%
$540
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$495