Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.08% first-year return on $653k initial cash invested.
-19.08%
Cash On Cash
2.04%
Cap Rate
0.34
DSCR
$9,708
Rent
-$10,375
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,708 income − $20,083 expenses = $10,375 out of pocket
Investment Breakdown
|
Purchase Price
$3022k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$653k
Downpayment
20%
$604k
Closing costs
1%
$30,215
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,708
Total Expenses
$20,083
Mortgage P&I
156%
$15,120
Property Taxes
6%
$534
Home Insurance
12%
$1,129
HOA
0%
$0
Property Management
12%
$1,165
CapEx
4%
$388
Vacancy
3%
$291
Maintenance
4%
$388
Other
11%
$1,068