Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -26.39% first-year return on $690k initial cash invested.
-26.39%
Cash On Cash
0.62%
Cap Rate
0.1
DSCR
$5,126
Rent
-$15,175
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,126 income − $20,301 expenses = $15,175 out of pocket
Investment Breakdown
|
Purchase Price
$3200k
Downpayment
20.0%
Interest Rate
6.8%
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
$5,126
Total Expenses
$20,301
Mortgage P&I
324%
$16,628
Property Taxes
16%
$810
Home Insurance
22%
$1,120
HOA
0%
$0
Property Management
12%
$615
CapEx
4%
$205
Vacancy
3%
$154
Maintenance
4%
$205
Other
11%
$564