Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -25.44% first-year return on $655k initial cash invested.
-25.44%
Cash On Cash
1.16%
Cap Rate
0.18
DSCR
$10,623
Rent
-$13,887
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,623 income − $24,510 expenses = $13,887 out of pocket
Investment Breakdown
|
Purchase Price
$3034k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$655k
Downpayment
20%
$607k
Closing costs
1%
$30,336
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,623
Total Expenses
$24,510
Mortgage P&I
154%
$16,390
Property Taxes
31%
$3,324
Home Insurance
11%
$1,183
HOA
0%
$0
Property Management
12%
$1,275
CapEx
4%
$425
Vacancy
3%
$319
Maintenance
4%
$425
Other
11%
$1,169