Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.58% first-year return on $786k initial cash invested.
-20.58%
Cash On Cash
1.73%
Cap Rate
0.29
DSCR
$12,378
Rent
-$13,480
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3658k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$786k
Downpayment
20%
$732k
Closing costs
1%
$36,579
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$12,378
Total Expenses
$25,858
Mortgage P&I
148%
$18,264
Property Taxes
17%
$2,074
Home Insurance
11%
$1,312
HOA
0%
$0
Property Management
12%
$1,485
CapEx
4%
$495
Vacancy
3%
$371
Maintenance
4%
$495
Other
11%
$1,362