Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -30.59% first-year return on $648k initial cash invested.
-30.59%
Cash On Cash
0.16%
Cap Rate
0.02
DSCR
$8,682
Rent
-$16,520
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,682 income − $25,202 expenses = $16,520 out of pocket
Investment Breakdown
|
Purchase Price
$3000k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$648k
Downpayment
20%
$600k
Closing costs
1%
$30,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,682
Total Expenses
$25,202
Mortgage P&I
191%
$16,576
Property Taxes
53%
$4,625
Home Insurance
12%
$1,050
HOA
0%
$0
Property Management
12%
$1,042
CapEx
4%
$347
Vacancy
3%
$260
Maintenance
4%
$347
Other
11%
$955