Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.97% first-year return on $672k initial cash invested.
-17.97%
Cash On Cash
2.3%
Cap Rate
0.38
DSCR
$11,762
Rent
-$10,057
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3112k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$672k
Downpayment
20%
$622k
Closing costs
1%
$31,124
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,762
Total Expenses
$21,819
Mortgage P&I
132%
$15,540
Property Taxes
10%
$1,163
Home Insurance
10%
$1,118
HOA
0%
$0
Property Management
12%
$1,411
CapEx
4%
$470
Vacancy
3%
$353
Maintenance
4%
$470
Other
11%
$1,294