Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.83% first-year return on $687k initial cash invested.
-17.83%
Cash On Cash
2.3%
Cap Rate
0.39
DSCR
$12,999
Rent
-$10,207
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3185k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$687k
Downpayment
20%
$637k
Closing costs
1%
$31,853
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$12,999
Total Expenses
$23,206
Mortgage P&I
121%
$15,793
Property Taxes
15%
$1,891
Home Insurance
8%
$1,102
HOA
0%
$0
Property Management
12%
$1,560
CapEx
4%
$520
Vacancy
3%
$390
Maintenance
4%
$520
Other
11%
$1,430