Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.9% first-year return on $658k initial cash invested.
-18.9%
Cash On Cash
2.13%
Cap Rate
0.35
DSCR
$10,388
Rent
-$10,363
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,388 income − $20,751 expenses = $10,363 out of pocket
Investment Breakdown
|
Purchase Price
$3048k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$658k
Downpayment
20%
$610k
Closing costs
1%
$30,475
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,388
Total Expenses
$20,751
Mortgage P&I
148%
$15,351
Property Taxes
10%
$991
Home Insurance
8%
$875
HOA
0%
$0
Property Management
12%
$1,247
CapEx
4%
$416
Vacancy
3%
$312
Maintenance
4%
$416
Other
11%
$1,143