Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.43% first-year return on $706k initial cash invested.
-17.43%
Cash On Cash
2.35%
Cap Rate
0.4
DSCR
$11,898
Rent
-$10,253
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,898 income − $22,151 expenses = $10,253 out of pocket
Investment Breakdown
|
Purchase Price
$3275k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$706k
Downpayment
20%
$655k
Closing costs
1%
$32,753
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,898
Total Expenses
$22,151
Mortgage P&I
136%
$16,200
Property Taxes
5%
$653
Home Insurance
9%
$1,032
HOA
2%
$220
Property Management
12%
$1,428
CapEx
4%
$476
Vacancy
3%
$357
Maintenance
4%
$476
Other
11%
$1,309