Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.89% first-year return on $675k initial cash invested.
-18.89%
Cash On Cash
2.11%
Cap Rate
0.35
DSCR
$11,922
Rent
-$10,622
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3127k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$675k
Downpayment
20%
$625k
Closing costs
1%
$31,272
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,922
Total Expenses
$22,544
Mortgage P&I
131%
$15,654
Property Taxes
17%
$1,978
Home Insurance
7%
$858
HOA
0%
$0
Property Management
12%
$1,431
CapEx
4%
$477
Vacancy
3%
$358
Maintenance
4%
$477
Other
11%
$1,311