Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.39% first-year return on $675k initial cash invested.
-19.39%
Cash On Cash
1.94%
Cap Rate
0.33
DSCR
$11,541
Rent
-$10,912
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,541 income − $22,453 expenses = $10,912 out of pocket
Investment Breakdown
|
Purchase Price
$3131k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$675k
Downpayment
20%
$626k
Closing costs
1%
$31,305
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,541
Total Expenses
$22,453
Mortgage P&I
134%
$15,503
Property Taxes
6%
$647
Home Insurance
10%
$1,118
HOA
11%
$1,260
Property Management
12%
$1,385
CapEx
4%
$462
Vacancy
3%
$346
Maintenance
4%
$462
Other
11%
$1,270