Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.2% first-year return on $689k initial cash invested.
-23.2%
Cash On Cash
1.09%
Cap Rate
0.18
DSCR
$10,292
Rent
-$13,320
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3195k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$689k
Downpayment
20%
$639k
Closing costs
1%
$31,949
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,292
Total Expenses
$23,612
Mortgage P&I
154%
$15,822
Property Taxes
31%
$3,205
Home Insurance
11%
$1,085
HOA
0%
$0
Property Management
12%
$1,235
CapEx
4%
$412
Vacancy
3%
$309
Maintenance
4%
$412
Other
11%
$1,132