Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -25.53% first-year return on $653k initial cash invested.
-25.53%
Cash On Cash
0.59%
Cap Rate
0.1
DSCR
$8,139
Rent
-$13,886
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,139 income − $22,025 expenses = $13,886 out of pocket
Investment Breakdown
|
Purchase Price
$3022k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$653k
Downpayment
20%
$604k
Closing costs
1%
$30,218
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,139
Total Expenses
$22,025
Mortgage P&I
185%
$15,045
Property Taxes
23%
$1,850
Home Insurance
29%
$2,362
HOA
0%
$0
Property Management
12%
$977
CapEx
4%
$326
Vacancy
3%
$244
Maintenance
4%
$326
Other
11%
$895