Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -24.18% first-year return on $606k initial cash invested.
-24.18%
Cash On Cash
1.69%
Cap Rate
0.25
DSCR
$10,954
Rent
-$12,210
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,954 income − $23,164 expenses = $12,210 out of pocket
Investment Breakdown
|
Purchase Price
$2800k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$606k
Downpayment
20%
$560k
Closing costs
1%
$28,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,954
Total Expenses
$23,164
Mortgage P&I
143%
$15,707
Property Taxes
25%
$2,753
Home Insurance
9%
$980
HOA
0%
$0
Property Management
12%
$1,314
CapEx
4%
$438
Vacancy
3%
$329
Maintenance
4%
$438
Other
11%
$1,205