Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.7% first-year return on $691k initial cash invested.
-21.7%
Cash On Cash
1.56%
Cap Rate
0.26
DSCR
$11,138
Rent
-$12,488
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,138 income − $23,626 expenses = $12,488 out of pocket
Investment Breakdown
|
Purchase Price
$3203k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$691k
Downpayment
20%
$641k
Closing costs
1%
$32,027
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,138
Total Expenses
$23,626
Mortgage P&I
146%
$16,217
Property Taxes
23%
$2,590
Home Insurance
9%
$1,031
HOA
0%
$0
Property Management
12%
$1,337
CapEx
4%
$446
Vacancy
3%
$334
Maintenance
4%
$446
Other
11%
$1,225