Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.55% first-year return on $681k initial cash invested.
-20.55%
Cash On Cash
1.75%
Cap Rate
0.29
DSCR
$11,412
Rent
-$11,664
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,412 income − $23,076 expenses = $11,664 out of pocket
Investment Breakdown
|
Purchase Price
$3157k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$681k
Downpayment
20%
$631k
Closing costs
1%
$31,569
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,412
Total Expenses
$23,076
Mortgage P&I
139%
$15,809
Property Taxes
20%
$2,241
Home Insurance
10%
$1,148
HOA
0%
$0
Property Management
12%
$1,369
CapEx
4%
$456
Vacancy
3%
$342
Maintenance
4%
$456
Other
11%
$1,255