Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.25% first-year return on $610k initial cash invested.
-23.25%
Cash On Cash
1.25%
Cap Rate
0.2
DSCR
$7,930
Rent
-$11,827
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,930 income − $19,757 expenses = $11,827 out of pocket
Investment Breakdown
|
Purchase Price
$2821k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$610k
Downpayment
20%
$564k
Closing costs
1%
$28,213
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,930
Total Expenses
$19,757
Mortgage P&I
182%
$14,439
Property Taxes
20%
$1,579
Home Insurance
13%
$1,043
HOA
0%
$0
Property Management
12%
$952
CapEx
4%
$317
Vacancy
3%
$238
Maintenance
4%
$317
Other
11%
$872