Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.59% first-year return on $686k initial cash invested.
-20.59%
Cash On Cash
1.74%
Cap Rate
0.29
DSCR
$8,577
Rent
-$11,770
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,577 income − $20,347 expenses = $11,770 out of pocket
Investment Breakdown
|
Purchase Price
$3180k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$686k
Downpayment
20%
$636k
Closing costs
1%
$31,802
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,577
Total Expenses
$20,347
Mortgage P&I
187%
$16,039
Property Taxes
3%
$240
Home Insurance
13%
$1,153
HOA
0%
$0
Property Management
12%
$1,029
CapEx
4%
$343
Vacancy
3%
$257
Maintenance
4%
$343
Other
11%
$943