Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -26.33% first-year return on $680k initial cash invested.
-26.33%
Cash On Cash
0.52%
Cap Rate
0.08
DSCR
$3,930
Rent
-$14,911
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,930 income − $18,841 expenses = $14,911 out of pocket
Investment Breakdown
|
Purchase Price
$3150k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$680k
Downpayment
20%
$630k
Closing costs
1%
$31,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,930
Total Expenses
$18,841
Mortgage P&I
410%
$16,116
Property Taxes
7%
$287
Home Insurance
28%
$1,102
HOA
0%
$0
Property Management
12%
$472
CapEx
4%
$157
Vacancy
3%
$118
Maintenance
4%
$157
Other
11%
$432