Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.37% first-year return on $725k initial cash invested.
-23.37%
Cash On Cash
1.32%
Cap Rate
0.21
DSCR
$8,746
Rent
-$14,125
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,746 income − $22,871 expenses = $14,125 out of pocket
Investment Breakdown
|
Purchase Price
$3368k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$725k
Downpayment
20%
$674k
Closing costs
1%
$33,676
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,746
Total Expenses
$22,871
Mortgage P&I
200%
$17,474
Property Taxes
13%
$1,163
Home Insurance
14%
$1,260
HOA
0%
$0
Property Management
12%
$1,050
CapEx
4%
$350
Vacancy
3%
$262
Maintenance
4%
$350
Other
11%
$962