Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.94% first-year return on $642k initial cash invested.
-19.94%
Cash On Cash
1.76%
Cap Rate
0.3
DSCR
$10,118
Rent
-$10,658
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2969k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$642k
Downpayment
20%
$594k
Closing costs
1%
$29,692
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,118
Total Expenses
$20,776
Mortgage P&I
144%
$14,616
Property Taxes
17%
$1,673
Home Insurance
10%
$1,046
HOA
0%
$0
Property Management
12%
$1,214
CapEx
4%
$405
Vacancy
3%
$304
Maintenance
4%
$405
Other
11%
$1,113