Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -29.31% first-year return on $732k initial cash invested.
-29.31%
Cash On Cash
-0.33%
Cap Rate
-0.06
DSCR
$3,102
Rent
-$17,874
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,102 income − $20,976 expenses = $17,874 out of pocket
Investment Breakdown
|
Purchase Price
$3399k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$732k
Downpayment
20%
$680k
Closing costs
1%
$33,990
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,102
Total Expenses
$20,976
Mortgage P&I
542%
$16,815
Property Taxes
61%
$1,882
Home Insurance
39%
$1,225
HOA
0%
$0
Property Management
12%
$372
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$341