Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.72% first-year return on $647k initial cash invested.
-19.72%
Cash On Cash
1.91%
Cap Rate
0.32
DSCR
$10,736
Rent
-$10,635
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,736 income − $21,371 expenses = $10,635 out of pocket
Investment Breakdown
|
Purchase Price
$2995k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$647k
Downpayment
20%
$599k
Closing costs
1%
$29,953
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,736
Total Expenses
$21,371
Mortgage P&I
140%
$14,981
Property Taxes
16%
$1,692
Home Insurance
10%
$1,049
HOA
0%
$0
Property Management
12%
$1,288
CapEx
4%
$429
Vacancy
3%
$322
Maintenance
4%
$429
Other
11%
$1,181