Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20% first-year return on $672k initial cash invested.
-20%
Cash On Cash
1.79%
Cap Rate
0.3
DSCR
$10,926
Rent
-$11,202
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3116k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$672k
Downpayment
20%
$623k
Closing costs
1%
$31,155
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,926
Total Expenses
$22,128
Mortgage P&I
141%
$15,414
Property Taxes
17%
$1,879
Home Insurance
10%
$1,120
HOA
0%
$0
Property Management
12%
$1,311
CapEx
4%
$437
Vacancy
3%
$328
Maintenance
4%
$437
Other
11%
$1,202