Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.16% first-year return on $720k initial cash invested.
-21.16%
Cash On Cash
1.62%
Cap Rate
0.27
DSCR
$12,393
Rent
-$12,703
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3345k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$720k
Downpayment
20%
$669k
Closing costs
1%
$33,448
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$12,393
Total Expenses
$25,096
Mortgage P&I
135%
$16,734
Property Taxes
24%
$2,925
Home Insurance
10%
$1,223
HOA
0%
$0
Property Management
12%
$1,487
CapEx
4%
$496
Vacancy
3%
$372
Maintenance
4%
$496
Other
11%
$1,363