Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.42% first-year return on $675k initial cash invested.
-23.42%
Cash On Cash
1.11%
Cap Rate
0.18
DSCR
$10,218
Rent
-$13,166
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,218 income − $23,384 expenses = $13,166 out of pocket
Investment Breakdown
|
Purchase Price
$3127k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$675k
Downpayment
20%
$625k
Closing costs
1%
$31,271
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,218
Total Expenses
$23,384
Mortgage P&I
153%
$15,642
Property Taxes
27%
$2,788
Home Insurance
11%
$1,153
HOA
3%
$326
Property Management
12%
$1,226
CapEx
4%
$409
Vacancy
3%
$307
Maintenance
4%
$409
Other
11%
$1,124