Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -24.91% first-year return on $611k initial cash invested.
-24.91%
Cash On Cash
0.74%
Cap Rate
0.12
DSCR
$7,053
Rent
-$12,684
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,053 income − $19,737 expenses = $12,684 out of pocket
Investment Breakdown
|
Purchase Price
$2825k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$611k
Downpayment
20%
$565k
Closing costs
1%
$28,245
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,053
Total Expenses
$19,737
Mortgage P&I
200%
$14,137
Property Taxes
31%
$2,154
Home Insurance
15%
$1,048
HOA
0%
$0
Property Management
12%
$846
CapEx
4%
$282
Vacancy
3%
$212
Maintenance
4%
$282
Other
11%
$776