Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.07% first-year return on $675k initial cash invested.
-22.07%
Cash On Cash
1.4%
Cap Rate
0.23
DSCR
$10,226
Rent
-$12,420
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,226 income − $22,646 expenses = $12,420 out of pocket
Investment Breakdown
|
Purchase Price
$3130k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$675k
Downpayment
20%
$626k
Closing costs
1%
$31,298
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,226
Total Expenses
$22,646
Mortgage P&I
153%
$15,655
Property Taxes
25%
$2,586
Home Insurance
9%
$928
HOA
0%
$0
Property Management
12%
$1,227
CapEx
4%
$409
Vacancy
3%
$307
Maintenance
4%
$409
Other
11%
$1,125