Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.11% first-year return on $593k initial cash invested.
-18.11%
Cash On Cash
2.38%
Cap Rate
0.39
DSCR
$11,661
Rent
-$8,953
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,661 income − $20,614 expenses = $8,953 out of pocket
Investment Breakdown
|
Purchase Price
$2739k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$593k
Downpayment
20%
$548k
Closing costs
1%
$27,387
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,661
Total Expenses
$20,614
Mortgage P&I
119%
$13,913
Property Taxes
16%
$1,862
Home Insurance
8%
$875
HOA
0%
$0
Property Management
12%
$1,399
CapEx
4%
$466
Vacancy
3%
$350
Maintenance
4%
$466
Other
11%
$1,283