Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.1% first-year return on $701k initial cash invested.
-23.1%
Cash On Cash
1.46%
Cap Rate
0.23
DSCR
$11,784
Rent
-$13,483
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,784 income − $25,267 expenses = $13,483 out of pocket
Investment Breakdown
|
Purchase Price
$3250k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$701k
Downpayment
20%
$650k
Closing costs
1%
$32,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,784
Total Expenses
$25,267
Mortgage P&I
144%
$16,954
Property Taxes
27%
$3,169
Home Insurance
10%
$1,138
HOA
0%
$0
Property Management
12%
$1,414
CapEx
4%
$471
Vacancy
3%
$354
Maintenance
4%
$471
Other
11%
$1,296