Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -24.61% first-year return on $596k initial cash invested.
-24.61%
Cash On Cash
1.08%
Cap Rate
0.17
DSCR
$8,818
Rent
-$12,215
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,818 income − $21,033 expenses = $12,215 out of pocket
Investment Breakdown
|
Purchase Price
$2750k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$596k
Downpayment
20%
$550k
Closing costs
1%
$27,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,818
Total Expenses
$21,033
Mortgage P&I
163%
$14,345
Property Taxes
31%
$2,727
Home Insurance
11%
$962
HOA
0%
$0
Property Management
12%
$1,058
CapEx
4%
$353
Vacancy
3%
$265
Maintenance
4%
$353
Other
11%
$970