Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.44% first-year return on $641k initial cash invested.
-19.44%
Cash On Cash
1.96%
Cap Rate
0.33
DSCR
$10,162
Rent
-$10,391
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,162 income − $20,553 expenses = $10,391 out of pocket
Investment Breakdown
|
Purchase Price
$2969k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$641k
Downpayment
20%
$594k
Closing costs
1%
$29,688
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,162
Total Expenses
$20,553
Mortgage P&I
146%
$14,842
Property Taxes
12%
$1,225
Home Insurance
10%
$1,032
HOA
0%
$0
Property Management
12%
$1,219
CapEx
4%
$406
Vacancy
3%
$305
Maintenance
4%
$406
Other
11%
$1,118