Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -25.91% first-year return on $703k initial cash invested.
-25.91%
Cash On Cash
0.46%
Cap Rate
0.08
DSCR
$6,742
Rent
-$15,184
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3263k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$703k
Downpayment
20%
$653k
Closing costs
1%
$32,633
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,742
Total Expenses
$21,926
Mortgage P&I
240%
$16,161
Property Taxes
34%
$2,300
Home Insurance
17%
$1,172
HOA
0%
$0
Property Management
12%
$809
CapEx
4%
$270
Vacancy
3%
$202
Maintenance
4%
$270
Other
11%
$742