Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -24.57% first-year return on $714k initial cash invested.
-24.57%
Cash On Cash
1.57%
Cap Rate
0.23
DSCR
$8,662
Rent
-$14,613
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,662 income − $23,275 expenses = $14,613 out of pocket
Investment Breakdown
|
Purchase Price
$3313k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$714k
Downpayment
20%
$663k
Closing costs
1%
$33,129
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,662
Total Expenses
$23,275
Mortgage P&I
215%
$18,599
Property Taxes
6%
$509
Home Insurance
14%
$1,223
HOA
0%
$0
Property Management
12%
$1,039
CapEx
4%
$346
Vacancy
3%
$260
Maintenance
4%
$346
Other
11%
$953