Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.51% first-year return on $681k initial cash invested.
-21.51%
Cash On Cash
1.52%
Cap Rate
0.25
DSCR
$9,600
Rent
-$12,212
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,600 income − $21,812 expenses = $12,212 out of pocket
Investment Breakdown
|
Purchase Price
$3159k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$681k
Downpayment
20%
$632k
Closing costs
1%
$31,587
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,600
Total Expenses
$21,812
Mortgage P&I
165%
$15,834
Property Taxes
6%
$567
Home Insurance
12%
$1,172
HOA
10%
$975
Property Management
12%
$1,152
CapEx
4%
$384
Vacancy
3%
$288
Maintenance
4%
$384
Other
11%
$1,056