Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.86% first-year return on $660k initial cash invested.
-20.86%
Cash On Cash
1.52%
Cap Rate
0.26
DSCR
$9,117
Rent
-$11,464
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3055k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$660k
Downpayment
20%
$611k
Closing costs
1%
$30,548
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,117
Total Expenses
$20,581
Mortgage P&I
164%
$14,971
Property Taxes
15%
$1,389
Home Insurance
12%
$1,120
HOA
0%
$0
Property Management
12%
$1,094
CapEx
4%
$365
Vacancy
3%
$274
Maintenance
4%
$365
Other
11%
$1,003