Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -26.69% first-year return on $666k initial cash invested.
-26.69%
Cash On Cash
1.16%
Cap Rate
0.17
DSCR
$6,666
Rent
-$14,808
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,666 income − $21,474 expenses = $14,808 out of pocket
Investment Breakdown
|
Purchase Price
$3085k
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$666k
Downpayment
20%
$617k
Closing costs
1%
$30,852
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,666
Total Expenses
$21,474
Mortgage P&I
263%
$17,517
Property Taxes
9%
$570
Home Insurance
17%
$1,120
HOA
0%
$0
Property Management
12%
$800
CapEx
4%
$267
Vacancy
3%
$200
Maintenance
4%
$267
Other
11%
$733