Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -25.76% first-year return on $731k initial cash invested.
-25.76%
Cash On Cash
0.96%
Cap Rate
0.15
DSCR
$10,611
Rent
-$15,697
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,611 income − $26,308 expenses = $15,697 out of pocket
Investment Breakdown
|
Purchase Price
$3396k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$731k
Downpayment
20%
$679k
Closing costs
1%
$33,957
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,611
Total Expenses
$26,308
Mortgage P&I
170%
$17,993
Property Taxes
33%
$3,449
Home Insurance
12%
$1,260
HOA
0%
$0
Property Management
12%
$1,273
CapEx
4%
$424
Vacancy
3%
$318
Maintenance
4%
$424
Other
11%
$1,167