Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -26.19% first-year return on $655k initial cash invested.
-26.19%
Cash On Cash
0.68%
Cap Rate
0.11
DSCR
$11,254
Rent
-$14,287
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3031k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$655k
Downpayment
20%
$606k
Closing costs
1%
$30,312
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,254
Total Expenses
$25,541
Mortgage P&I
138%
$15,567
Property Taxes
45%
$5,010
Home Insurance
10%
$1,138
HOA
0%
$0
Property Management
12%
$1,350
CapEx
4%
$450
Vacancy
3%
$338
Maintenance
4%
$450
Other
11%
$1,238