Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.75% first-year return on $768k initial cash invested.
-22.75%
Cash On Cash
1.32%
Cap Rate
0.22
DSCR
$11,190
Rent
-$14,565
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,190 income − $25,755 expenses = $14,565 out of pocket
Investment Breakdown
|
Purchase Price
$3573k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$768k
Downpayment
20%
$715k
Closing costs
1%
$35,734
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,190
Total Expenses
$25,755
Mortgage P&I
161%
$18,062
Property Taxes
23%
$2,593
Home Insurance
12%
$1,294
HOA
0%
$0
Property Management
12%
$1,343
CapEx
4%
$448
Vacancy
3%
$336
Maintenance
4%
$448
Other
11%
$1,231