Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -25.01% first-year return on $676k initial cash invested.
-25.01%
Cash On Cash
0.81%
Cap Rate
0.13
DSCR
$11,676
Rent
-$14,090
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3134k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$676k
Downpayment
20%
$627k
Closing costs
1%
$31,337
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,676
Total Expenses
$25,766
Mortgage P&I
135%
$15,744
Property Taxes
42%
$4,933
Home Insurance
10%
$1,120
HOA
0%
$0
Property Management
12%
$1,401
CapEx
4%
$467
Vacancy
3%
$350
Maintenance
4%
$467
Other
11%
$1,284