Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.5% first-year return on $687k initial cash invested.
-21.5%
Cash On Cash
1.67%
Cap Rate
0.27
DSCR
$10,304
Rent
-$12,303
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,304 income − $22,607 expenses = $12,303 out of pocket
Investment Breakdown
|
Purchase Price
$3184k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$687k
Downpayment
20%
$637k
Closing costs
1%
$31,835
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,304
Total Expenses
$22,607
Mortgage P&I
158%
$16,329
Property Taxes
15%
$1,588
Home Insurance
12%
$1,188
HOA
0%
$0
Property Management
12%
$1,236
CapEx
4%
$412
Vacancy
3%
$309
Maintenance
4%
$412
Other
11%
$1,133