Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -27.48% first-year return on $795k initial cash invested.
-27.48%
Cash On Cash
0.42%
Cap Rate
0.07
DSCR
$7,660
Rent
-$18,206
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,660 income − $25,866 expenses = $18,206 out of pocket
Investment Breakdown
|
Purchase Price
$3700k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$795k
Downpayment
20%
$740k
Closing costs
1%
$37,003
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$7,660
Total Expenses
$25,866
Mortgage P&I
251%
$19,200
Property Taxes
27%
$2,067
Home Insurance
26%
$1,995
HOA
0%
$0
Property Management
12%
$919
CapEx
4%
$306
Vacancy
3%
$230
Maintenance
4%
$306
Other
11%
$843