Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -28.93% first-year return on $770k initial cash invested.
-28.93%
Cash On Cash
-0.11%
Cap Rate
-0.02
DSCR
$1,660
Rent
-$18,565
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,660 income − $20,225 expenses = $18,565 out of pocket
Investment Breakdown
|
Purchase Price
$3581k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$770k
Downpayment
20%
$716k
Closing costs
1%
$35,810
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$1,660
Total Expenses
$20,225
Mortgage P&I
1095%
$18,183
Property Taxes
14%
$225
Home Insurance
75%
$1,253
HOA
0%
$0
Property Management
12%
$199
CapEx
4%
$66
Vacancy
3%
$50
Maintenance
4%
$66
Other
11%
$183