Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.92% first-year return on $681k initial cash invested.
-20.92%
Cash On Cash
1.73%
Cap Rate
0.28
DSCR
$8,874
Rent
-$11,864
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,874 income − $20,738 expenses = $11,864 out of pocket
Investment Breakdown
|
Purchase Price
$3155k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$681k
Downpayment
20%
$631k
Closing costs
1%
$31,550
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,874
Total Expenses
$20,738
Mortgage P&I
181%
$16,048
Property Taxes
4%
$374
Home Insurance
13%
$1,155
HOA
2%
$144
Property Management
12%
$1,065
CapEx
4%
$355
Vacancy
3%
$266
Maintenance
4%
$355
Other
11%
$976