Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.28% first-year return on $753k initial cash invested.
-18.28%
Cash On Cash
2.31%
Cap Rate
0.38
DSCR
$11,781
Rent
-$11,465
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,781 income − $23,246 expenses = $11,465 out of pocket
Investment Breakdown
|
Purchase Price
$3499k
Downpayment
20.0%
Interest Rate
6.5%
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
$11,781
Total Expenses
$23,246
Mortgage P&I
150%
$17,720
Property Taxes
3%
$296
Home Insurance
10%
$1,225
HOA
0%
$0
Property Management
12%
$1,414
CapEx
4%
$471
Vacancy
3%
$353
Maintenance
4%
$471
Other
11%
$1,296