Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -27.23% first-year return on $727k initial cash invested.
-27.23%
Cash On Cash
0.15%
Cap Rate
0.03
DSCR
$5,070
Rent
-$16,503
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,070 income − $21,573 expenses = $16,503 out of pocket
Investment Breakdown
|
Purchase Price
$3378k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$727k
Downpayment
20%
$676k
Closing costs
1%
$33,780
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,070
Total Expenses
$21,573
Mortgage P&I
330%
$16,722
Property Taxes
18%
$922
Home Insurance
23%
$1,182
HOA
20%
$1,023
Property Management
12%
$608
CapEx
4%
$203
Vacancy
3%
$152
Maintenance
4%
$203
Other
11%
$558