Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -24.77% first-year return on $668k initial cash invested.
-24.77%
Cash On Cash
0.9%
Cap Rate
0.15
DSCR
$11,078
Rent
-$13,787
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,078 income − $24,865 expenses = $13,787 out of pocket
Investment Breakdown
|
Purchase Price
$3096k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$668k
Downpayment
20%
$619k
Closing costs
1%
$30,955
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,078
Total Expenses
$24,865
Mortgage P&I
141%
$15,659
Property Taxes
28%
$3,120
Home Insurance
10%
$1,120
HOA
11%
$1,200
Property Management
12%
$1,329
CapEx
4%
$443
Vacancy
3%
$332
Maintenance
4%
$443
Other
11%
$1,219