Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -25.42% first-year return on $702k initial cash invested.
-25.42%
Cash On Cash
0.67%
Cap Rate
0.11
DSCR
$11,056
Rent
-$14,861
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,056 income − $25,917 expenses = $14,861 out of pocket
Investment Breakdown
|
Purchase Price
$3255k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$702k
Downpayment
20%
$651k
Closing costs
1%
$32,550
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,056
Total Expenses
$25,917
Mortgage P&I
147%
$16,246
Property Taxes
44%
$4,818
Home Insurance
10%
$1,094
HOA
0%
$0
Property Management
12%
$1,327
CapEx
4%
$442
Vacancy
3%
$332
Maintenance
4%
$442
Other
11%
$1,216