Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -26.1% first-year return on $730k initial cash invested.
-26.1%
Cash On Cash
0.5%
Cap Rate
0.08
DSCR
$11,674
Rent
-$15,877
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,674 income − $27,551 expenses = $15,877 out of pocket
Investment Breakdown
|
Purchase Price
$3391k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$730k
Downpayment
20%
$678k
Closing costs
1%
$33,910
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,674
Total Expenses
$27,551
Mortgage P&I
144%
$16,820
Property Taxes
44%
$5,187
Home Insurance
13%
$1,575
HOA
0%
$0
Property Management
12%
$1,401
CapEx
4%
$467
Vacancy
3%
$350
Maintenance
4%
$467
Other
11%
$1,284