Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.56% first-year return on $652k initial cash invested.
-18.56%
Cash On Cash
2.25%
Cap Rate
0.37
DSCR
$11,478
Rent
-$10,087
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,478 income − $21,565 expenses = $10,087 out of pocket
Investment Breakdown
|
Purchase Price
$3021k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$652k
Downpayment
20%
$604k
Closing costs
1%
$30,206
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,478
Total Expenses
$21,565
Mortgage P&I
133%
$15,302
Property Taxes
6%
$651
Home Insurance
9%
$1,085
HOA
5%
$625
Property Management
12%
$1,377
CapEx
4%
$459
Vacancy
3%
$344
Maintenance
4%
$459
Other
11%
$1,263