Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -27.36% first-year return on $690k initial cash invested.
-27.36%
Cash On Cash
0.16%
Cap Rate
0.03
DSCR
$4,974
Rent
-$15,733
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3200k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$690k
Downpayment
20%
$640k
Closing costs
1%
$32,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,974
Total Expenses
$20,707
Mortgage P&I
321%
$15,971
Property Taxes
35%
$1,758
Home Insurance
23%
$1,120
HOA
3%
$167
Property Management
12%
$597
CapEx
4%
$199
Vacancy
3%
$149
Maintenance
4%
$199
Other
11%
$547