Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.5% first-year return on $751k initial cash invested.
-18.5%
Cash On Cash
2.14%
Cap Rate
0.36
DSCR
$10,902
Rent
-$11,579
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3490k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$751k
Downpayment
20%
$698k
Closing costs
1%
$34,900
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,902
Total Expenses
$22,481
Mortgage P&I
159%
$17,355
Property Taxes
2%
$198
Home Insurance
11%
$1,222
HOA
0%
$0
Property Management
12%
$1,308
CapEx
4%
$436
Vacancy
3%
$327
Maintenance
4%
$436
Other
11%
$1,199