Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -25.31% first-year return on $671k initial cash invested.
-25.31%
Cash On Cash
0.55%
Cap Rate
0.09
DSCR
$6,386
Rent
-$14,155
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3110k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$671k
Downpayment
20%
$622k
Closing costs
1%
$31,095
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,386
Total Expenses
$20,541
Mortgage P&I
240%
$15,331
Property Taxes
28%
$1,770
Home Insurance
18%
$1,146
HOA
2%
$124
Property Management
12%
$766
CapEx
4%
$255
Vacancy
3%
$192
Maintenance
4%
$255
Other
11%
$702