Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.4% first-year return on $740k initial cash invested.
-22.4%
Cash On Cash
1.41%
Cap Rate
0.23
DSCR
$11,500
Rent
-$13,809
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,500 income − $25,309 expenses = $13,809 out of pocket
Investment Breakdown
|
Purchase Price
$3436k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$740k
Downpayment
20%
$687k
Closing costs
1%
$34,363
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,500
Total Expenses
$25,309
Mortgage P&I
151%
$17,399
Property Taxes
26%
$2,950
Home Insurance
9%
$1,050
HOA
0%
$0
Property Management
12%
$1,380
CapEx
4%
$460
Vacancy
3%
$345
Maintenance
4%
$460
Other
11%
$1,265