Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.12% first-year return on $597k initial cash invested.
-20.12%
Cash On Cash
1.89%
Cap Rate
0.31
DSCR
$11,686
Rent
-$10,011
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,686 income − $21,697 expenses = $10,011 out of pocket
Investment Breakdown
|
Purchase Price
$2758k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$597k
Downpayment
20%
$552k
Closing costs
1%
$27,575
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,686
Total Expenses
$21,697
Mortgage P&I
119%
$13,891
Property Taxes
24%
$2,836
Home Insurance
9%
$998
HOA
0%
$0
Property Management
12%
$1,402
CapEx
4%
$467
Vacancy
3%
$351
Maintenance
4%
$467
Other
11%
$1,285