Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.44% first-year return on $700k initial cash invested.
-20.44%
Cash On Cash
1.95%
Cap Rate
0.32
DSCR
$11,782
Rent
-$11,929
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,782 income − $23,711 expenses = $11,929 out of pocket
Investment Breakdown
|
Purchase Price
$3249k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$700k
Downpayment
20%
$650k
Closing costs
1%
$32,490
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,782
Total Expenses
$23,711
Mortgage P&I
142%
$16,743
Property Taxes
14%
$1,687
Home Insurance
10%
$1,137
HOA
1%
$139
Property Management
12%
$1,414
CapEx
4%
$471
Vacancy
3%
$353
Maintenance
4%
$471
Other
11%
$1,296