Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -26.71% first-year return on $732k initial cash invested.
-26.71%
Cash On Cash
0.4%
Cap Rate
0.07
DSCR
$4,256
Rent
-$16,296
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,256 income − $20,552 expenses = $16,296 out of pocket
Investment Breakdown
|
Purchase Price
$3400k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$732k
Downpayment
20%
$680k
Closing costs
1%
$34,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,256
Total Expenses
$20,552
Mortgage P&I
406%
$17,264
Property Taxes
15%
$651
Home Insurance
28%
$1,190
HOA
0%
$0
Property Management
12%
$511
CapEx
4%
$170
Vacancy
3%
$128
Maintenance
4%
$170
Other
11%
$468