Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -26.07% first-year return on $627k initial cash invested.
-26.07%
Cash On Cash
0.19%
Cap Rate
0.03
DSCR
$3,064
Rent
-$13,621
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2900k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$627k
Downpayment
20%
$580k
Closing costs
1%
$29,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,064
Total Expenses
$16,685
Mortgage P&I
455%
$13,950
Property Taxes
18%
$564
Home Insurance
33%
$1,015
HOA
4%
$113
Property Management
12%
$368
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$337