Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -28.95% first-year return on $686k initial cash invested.
-28.95%
Cash On Cash
0.5%
Cap Rate
0.08
DSCR
$8,565
Rent
-$16,561
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,565 income − $25,126 expenses = $16,561 out of pocket
Investment Breakdown
|
Purchase Price
$3183k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$686k
Downpayment
20%
$637k
Closing costs
1%
$31,831
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,565
Total Expenses
$25,126
Mortgage P&I
205%
$17,548
Property Taxes
36%
$3,043
Home Insurance
14%
$1,172
HOA
5%
$450
Property Management
12%
$1,028
CapEx
4%
$343
Vacancy
3%
$257
Maintenance
4%
$343
Other
11%
$942