Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -24.24% first-year return on $783k initial cash invested.
-24.24%
Cash On Cash
0.93%
Cap Rate
0.15
DSCR
$9,048
Rent
-$15,807
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3641k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$783k
Downpayment
20%
$728k
Closing costs
1%
$36,409
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$9,048
Total Expenses
$24,855
Mortgage P&I
202%
$18,275
Property Taxes
24%
$2,183
Home Insurance
15%
$1,321
HOA
0%
$0
Property Management
12%
$1,086
CapEx
4%
$362
Vacancy
3%
$271
Maintenance
4%
$362
Other
11%
$995