Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.35% first-year return on $665k initial cash invested.
-17.35%
Cash On Cash
2.54%
Cap Rate
0.42
DSCR
$11,558
Rent
-$9,614
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,558 income − $21,172 expenses = $9,614 out of pocket
Investment Breakdown
|
Purchase Price
$3081k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$665k
Downpayment
20%
$616k
Closing costs
1%
$30,808
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,558
Total Expenses
$21,172
Mortgage P&I
136%
$15,679
Property Taxes
2%
$252
Home Insurance
10%
$1,153
HOA
1%
$159
Property Management
12%
$1,387
CapEx
4%
$462
Vacancy
3%
$347
Maintenance
4%
$462
Other
11%
$1,271