Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.83% first-year return on $662k initial cash invested.
-10.83%
Cash On Cash
3.98%
Cap Rate
0.67
DSCR
$21,534
Rent
-$5,972
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3065k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$662k
Downpayment
20%
$613k
Closing costs
1%
$30,652
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$21,534
Total Expenses
$27,506
Mortgage P&I
71%
$15,282
Property Taxes
18%
$3,801
Home Insurance
5%
$1,102
HOA
0%
$0
Property Management
12%
$2,584
CapEx
4%
$861
Vacancy
3%
$646
Maintenance
4%
$861
Other
11%
$2,369