Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.74% first-year return on $647k initial cash invested.
-18.74%
Cash On Cash
2.02%
Cap Rate
0.34
DSCR
$8,994
Rent
-$10,102
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2995k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$647k
Downpayment
20%
$599k
Closing costs
1%
$29,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,994
Total Expenses
$19,096
Mortgage P&I
164%
$14,773
Property Taxes
2%
$217
Home Insurance
12%
$1,048
HOA
0%
$0
Property Management
12%
$1,079
CapEx
4%
$360
Vacancy
3%
$270
Maintenance
4%
$360
Other
11%
$989