Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.44% first-year return on $660k initial cash invested.
-18.44%
Cash On Cash
2.36%
Cap Rate
0.38
DSCR
$11,598
Rent
-$10,147
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,598 income − $21,745 expenses = $10,147 out of pocket
Investment Breakdown
|
Purchase Price
$3058k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$660k
Downpayment
20%
$612k
Closing costs
1%
$30,583
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,598
Total Expenses
$21,745
Mortgage P&I
135%
$15,703
Property Taxes
8%
$978
Home Insurance
10%
$1,120
HOA
0%
$0
Property Management
12%
$1,392
CapEx
4%
$464
Vacancy
3%
$348
Maintenance
4%
$464
Other
11%
$1,276