Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.88% first-year return on $648k initial cash invested.
-16.88%
Cash On Cash
2.62%
Cap Rate
0.43
DSCR
$11,756
Rent
-$9,113
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,756 income − $20,869 expenses = $9,113 out of pocket
Investment Breakdown
|
Purchase Price
$3000k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$648k
Downpayment
20%
$600k
Closing costs
1%
$30,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,756
Total Expenses
$20,869
Mortgage P&I
129%
$15,193
Property Taxes
5%
$629
Home Insurance
9%
$1,050
HOA
0%
$0
Property Management
12%
$1,411
CapEx
4%
$470
Vacancy
3%
$353
Maintenance
4%
$470
Other
11%
$1,293