Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.3% first-year return on $674k initial cash invested.
-18.3%
Cash On Cash
2.08%
Cap Rate
0.35
DSCR
$10,478
Rent
-$10,280
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3124k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$674k
Downpayment
20%
$625k
Closing costs
1%
$31,235
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,478
Total Expenses
$20,758
Mortgage P&I
146%
$15,267
Property Taxes
7%
$757
Home Insurance
11%
$1,172
HOA
0%
$0
Property Management
12%
$1,257
CapEx
4%
$419
Vacancy
3%
$314
Maintenance
4%
$419
Other
11%
$1,153