Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.44% first-year return on $609k initial cash invested.
-22.44%
Cash On Cash
1.25%
Cap Rate
0.21
DSCR
$11,961
Rent
-$11,391
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,961 income − $23,352 expenses = $11,391 out of pocket
Investment Breakdown
|
Purchase Price
$2815k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$609k
Downpayment
20%
$563k
Closing costs
1%
$28,146
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,961
Total Expenses
$23,352
Mortgage P&I
116%
$13,838
Property Taxes
37%
$4,440
Home Insurance
8%
$1,008
HOA
0%
$0
Property Management
12%
$1,435
CapEx
4%
$478
Vacancy
3%
$359
Maintenance
4%
$478
Other
11%
$1,316