Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.42% first-year return on $747k initial cash invested.
-23.42%
Cash On Cash
1.18%
Cap Rate
0.19
DSCR
$11,030
Rent
-$14,581
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,030 income − $25,611 expenses = $14,581 out of pocket
Investment Breakdown
|
Purchase Price
$3472k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$747k
Downpayment
20%
$694k
Closing costs
1%
$34,723
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,030
Total Expenses
$25,611
Mortgage P&I
159%
$17,551
Property Taxes
28%
$3,087
Home Insurance
11%
$1,223
HOA
0%
$0
Property Management
12%
$1,324
CapEx
4%
$441
Vacancy
3%
$331
Maintenance
4%
$441
Other
11%
$1,213