Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.08% first-year return on $678k initial cash invested.
-21.08%
Cash On Cash
1.63%
Cap Rate
0.27
DSCR
$11,120
Rent
-$11,913
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,120 income − $23,033 expenses = $11,913 out of pocket
Investment Breakdown
|
Purchase Price
$3144k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$678k
Downpayment
20%
$629k
Closing costs
1%
$31,438
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,120
Total Expenses
$23,033
Mortgage P&I
142%
$15,737
Property Taxes
22%
$2,399
Home Insurance
10%
$1,116
HOA
0%
$0
Property Management
12%
$1,334
CapEx
4%
$445
Vacancy
3%
$334
Maintenance
4%
$445
Other
11%
$1,223