Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.15% first-year return on $685k initial cash invested.
-18.15%
Cash On Cash
2.2%
Cap Rate
0.37
DSCR
$11,790
Rent
-$10,362
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,790 income − $22,152 expenses = $10,362 out of pocket
Investment Breakdown
|
Purchase Price
$3176k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$685k
Downpayment
20%
$635k
Closing costs
1%
$31,760
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,790
Total Expenses
$22,152
Mortgage P&I
133%
$15,709
Property Taxes
11%
$1,317
Home Insurance
9%
$1,116
HOA
0%
$0
Property Management
12%
$1,415
CapEx
4%
$472
Vacancy
3%
$354
Maintenance
4%
$472
Other
11%
$1,297