Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.09% first-year return on $648k initial cash invested.
-21.09%
Cash On Cash
1.9%
Cap Rate
0.3
DSCR
$9,182
Rent
-$11,382
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,182 income − $20,564 expenses = $11,382 out of pocket
Investment Breakdown
|
Purchase Price
$2998k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$648k
Downpayment
20%
$600k
Closing costs
1%
$29,979
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,182
Total Expenses
$20,564
Mortgage P&I
172%
$15,755
Property Taxes
6%
$568
Home Insurance
12%
$1,120
HOA
0%
$0
Property Management
12%
$1,102
CapEx
4%
$367
Vacancy
3%
$275
Maintenance
4%
$367
Other
11%
$1,010