Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.34% first-year return on $753k initial cash invested.
-21.34%
Cash On Cash
1.61%
Cap Rate
0.26
DSCR
$8,841
Rent
-$13,382
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,841 income − $22,223 expenses = $13,382 out of pocket
Investment Breakdown
|
Purchase Price
$3498k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$753k
Downpayment
20%
$700k
Closing costs
1%
$34,980
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,841
Total Expenses
$22,223
Mortgage P&I
200%
$17,715
Property Taxes
3%
$277
Home Insurance
14%
$1,224
HOA
0%
$0
Property Management
12%
$1,061
CapEx
4%
$354
Vacancy
3%
$265
Maintenance
4%
$354
Other
11%
$973