Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.1% first-year return on $634k initial cash invested.
-18.1%
Cash On Cash
2.21%
Cap Rate
0.37
DSCR
$11,438
Rent
-$9,569
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,438 income − $21,007 expenses = $9,569 out of pocket
Investment Breakdown
|
Purchase Price
$2935k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$634k
Downpayment
20%
$587k
Closing costs
1%
$29,347
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,438
Total Expenses
$21,007
Mortgage P&I
127%
$14,514
Property Taxes
14%
$1,590
Home Insurance
9%
$1,013
HOA
0%
$0
Property Management
12%
$1,373
CapEx
4%
$458
Vacancy
3%
$343
Maintenance
4%
$458
Other
11%
$1,258