Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.93% first-year return on $674k initial cash invested.
-23.93%
Cash On Cash
1.02%
Cap Rate
0.17
DSCR
$7,806
Rent
-$13,445
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,806 income − $21,251 expenses = $13,445 out of pocket
Investment Breakdown
|
Purchase Price
$3125k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$674k
Downpayment
20%
$625k
Closing costs
1%
$31,250
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,806
Total Expenses
$21,251
Mortgage P&I
202%
$15,802
Property Taxes
22%
$1,701
Home Insurance
14%
$1,094
HOA
0%
$0
Property Management
12%
$937
CapEx
4%
$312
Vacancy
3%
$234
Maintenance
4%
$312
Other
11%
$859