Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -27.39% first-year return on $786k initial cash invested.
-27.39%
Cash On Cash
0.33%
Cap Rate
0.05
DSCR
$11,430
Rent
-$17,937
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,430 income − $29,367 expenses = $17,937 out of pocket
Investment Breakdown
|
Purchase Price
$3657k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$786k
Downpayment
20%
$731k
Closing costs
1%
$36,571
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$11,430
Total Expenses
$29,367
Mortgage P&I
162%
$18,492
Property Taxes
50%
$5,696
Home Insurance
11%
$1,293
HOA
0%
$0
Property Management
12%
$1,372
CapEx
4%
$457
Vacancy
3%
$343
Maintenance
4%
$457
Other
11%
$1,257