Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.85% first-year return on $648k initial cash invested.
-20.85%
Cash On Cash
1.73%
Cap Rate
0.29
DSCR
$11,900
Rent
-$11,257
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,900 income − $23,157 expenses = $11,257 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
$11,900
Total Expenses
$23,157
Mortgage P&I
127%
$15,111
Property Taxes
25%
$2,950
Home Insurance
9%
$1,050
HOA
0%
$0
Property Management
12%
$1,428
CapEx
4%
$476
Vacancy
3%
$357
Maintenance
4%
$476
Other
11%
$1,309