Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -25.44% first-year return on $683k initial cash invested.
-25.44%
Cash On Cash
0.67%
Cap Rate
0.11
DSCR
$4,716
Rent
-$14,489
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3169k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$683k
Downpayment
20%
$634k
Closing costs
1%
$31,690
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,716
Total Expenses
$19,205
Mortgage P&I
341%
$16,059
Property Taxes
9%
$440
Home Insurance
23%
$1,102
HOA
0%
$0
Property Management
12%
$566
CapEx
4%
$189
Vacancy
3%
$141
Maintenance
4%
$189
Other
11%
$519