Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.33% first-year return on $658k initial cash invested.
-20.33%
Cash On Cash
1.85%
Cap Rate
0.31
DSCR
$14,692
Rent
-$11,143
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3046k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$658k
Downpayment
20%
$609k
Closing costs
1%
$30,459
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$14,692
Total Expenses
$25,835
Mortgage P&I
104%
$15,239
Property Taxes
19%
$2,722
Home Insurance
8%
$1,138
HOA
12%
$1,740
Property Management
12%
$1,763
CapEx
4%
$588
Vacancy
3%
$441
Maintenance
4%
$588
Other
11%
$1,616