Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -26.73% first-year return on $675k initial cash invested.
-26.73%
Cash On Cash
0.65%
Cap Rate
0.1
DSCR
$11,014
Rent
-$15,029
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,014 income − $26,043 expenses = $15,029 out of pocket
Investment Breakdown
|
Purchase Price
$3127k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$675k
Downpayment
20%
$625k
Closing costs
1%
$31,272
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,014
Total Expenses
$26,043
Mortgage P&I
148%
$16,278
Property Taxes
32%
$3,485
Home Insurance
9%
$1,032
HOA
14%
$1,502
Property Management
12%
$1,322
CapEx
4%
$441
Vacancy
3%
$330
Maintenance
4%
$441
Other
11%
$1,212