Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.23% first-year return on $585k initial cash invested.
-20.23%
Cash On Cash
1.86%
Cap Rate
0.3
DSCR
$7,442
Rent
-$9,853
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,442 income − $17,295 expenses = $9,853 out of pocket
Investment Breakdown
|
Purchase Price
$2698k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$585k
Downpayment
20%
$540k
Closing costs
1%
$26,980
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,442
Total Expenses
$17,295
Mortgage P&I
185%
$13,731
Property Taxes
1%
$89
Home Insurance
13%
$944
HOA
0%
$0
Property Management
12%
$893
CapEx
4%
$298
Vacancy
3%
$223
Maintenance
4%
$298
Other
11%
$819