Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -28.74% first-year return on $743k initial cash invested.
-28.74%
Cash On Cash
0.04%
Cap Rate
0.01
DSCR
$6,234
Rent
-$17,783
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,234 income − $24,017 expenses = $17,783 out of pocket
Investment Breakdown
|
Purchase Price
$3450k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$743k
Downpayment
20%
$690k
Closing costs
1%
$34,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,234
Total Expenses
$24,017
Mortgage P&I
283%
$17,642
Property Taxes
49%
$3,048
Home Insurance
19%
$1,208
HOA
0%
$0
Property Management
12%
$748
CapEx
4%
$249
Vacancy
3%
$187
Maintenance
4%
$249
Other
11%
$686