Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -26.68% first-year return on $600k initial cash invested.
-26.68%
Cash On Cash
0.96%
Cap Rate
0.15
DSCR
$10,710
Rent
-$13,332
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,710 income − $24,042 expenses = $13,332 out of pocket
Investment Breakdown
|
Purchase Price
$2770k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$600k
Downpayment
20%
$554k
Closing costs
1%
$27,697
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,710
Total Expenses
$24,042
Mortgage P&I
141%
$15,115
Property Taxes
40%
$4,309
Home Insurance
9%
$978
HOA
0%
$0
Property Management
12%
$1,285
CapEx
4%
$428
Vacancy
3%
$321
Maintenance
4%
$428
Other
11%
$1,178