Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -24.98% first-year return on $647k initial cash invested.
-24.98%
Cash On Cash
1.05%
Cap Rate
0.17
DSCR
$6,486
Rent
-$13,468
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,486 income − $19,954 expenses = $13,468 out of pocket
Investment Breakdown
|
Purchase Price
$2995k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$647k
Downpayment
20%
$599k
Closing costs
1%
$29,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,486
Total Expenses
$19,954
Mortgage P&I
244%
$15,831
Property Taxes
13%
$813
Home Insurance
16%
$1,048
HOA
1%
$58
Property Management
12%
$778
CapEx
4%
$259
Vacancy
3%
$195
Maintenance
4%
$259
Other
11%
$713