Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.87% first-year return on $714k initial cash invested.
-23.87%
Cash On Cash
0.88%
Cap Rate
0.15
DSCR
$7,294
Rent
-$14,202
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3314k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$714k
Downpayment
20%
$663k
Closing costs
1%
$33,144
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,294
Total Expenses
$21,496
Mortgage P&I
224%
$16,341
Property Taxes
20%
$1,452
Home Insurance
17%
$1,223
HOA
0%
$0
Property Management
12%
$875
CapEx
4%
$292
Vacancy
3%
$219
Maintenance
4%
$292
Other
11%
$802