Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.15% first-year return on $687k initial cash invested.
-20.15%
Cash On Cash
1.89%
Cap Rate
0.31
DSCR
$10,482
Rent
-$11,535
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,482 income − $22,017 expenses = $11,535 out of pocket
Investment Breakdown
|
Purchase Price
$3185k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$687k
Downpayment
20%
$637k
Closing costs
1%
$31,852
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,482
Total Expenses
$22,017
Mortgage P&I
154%
$16,128
Property Taxes
12%
$1,278
Home Insurance
10%
$1,048
HOA
0%
$0
Property Management
12%
$1,258
CapEx
4%
$419
Vacancy
3%
$314
Maintenance
4%
$419
Other
11%
$1,153