Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -24.96% first-year return on $668k initial cash invested.
-24.96%
Cash On Cash
0.69%
Cap Rate
0.12
DSCR
$8,522
Rent
-$13,901
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3096k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$668k
Downpayment
20%
$619k
Closing costs
1%
$30,962
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,522
Total Expenses
$22,423
Mortgage P&I
180%
$15,333
Property Taxes
31%
$2,613
Home Insurance
13%
$1,129
HOA
5%
$450
Property Management
12%
$1,023
CapEx
4%
$341
Vacancy
3%
$256
Maintenance
4%
$341
Other
11%
$937