Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.45% first-year return on $670k initial cash invested.
-23.45%
Cash On Cash
1.05%
Cap Rate
0.18
DSCR
$9,594
Rent
-$13,102
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,594 income − $22,696 expenses = $13,102 out of pocket
Investment Breakdown
|
Purchase Price
$3107k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$670k
Downpayment
20%
$621k
Closing costs
1%
$31,066
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,594
Total Expenses
$22,696
Mortgage P&I
161%
$15,437
Property Taxes
31%
$2,982
Home Insurance
11%
$1,015
HOA
0%
$0
Property Management
12%
$1,151
CapEx
4%
$384
Vacancy
3%
$288
Maintenance
4%
$384
Other
11%
$1,055