Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.32% first-year return on $674k initial cash invested.
-23.32%
Cash On Cash
0.97%
Cap Rate
0.17
DSCR
$8,001
Rent
-$13,102
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3124k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$674k
Downpayment
20%
$625k
Closing costs
1%
$31,243
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,001
Total Expenses
$21,103
Mortgage P&I
191%
$15,312
Property Taxes
23%
$1,853
Home Insurance
14%
$1,155
HOA
1%
$63
Property Management
12%
$960
CapEx
4%
$320
Vacancy
3%
$240
Maintenance
4%
$320
Other
11%
$880