Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.29% first-year return on $617k initial cash invested.
-23.29%
Cash On Cash
1.09%
Cap Rate
0.18
DSCR
$7,250
Rent
-$11,966
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,250 income − $19,216 expenses = $11,966 out of pocket
Investment Breakdown
|
Purchase Price
$2851k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$617k
Downpayment
20%
$570k
Closing costs
1%
$28,506
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,250
Total Expenses
$19,216
Mortgage P&I
197%
$14,273
Property Taxes
20%
$1,445
Home Insurance
14%
$1,032
HOA
0%
$0
Property Management
12%
$870
CapEx
4%
$290
Vacancy
3%
$218
Maintenance
4%
$290
Other
11%
$798