Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.54% first-year return on $596k initial cash invested.
-17.54%
Cash On Cash
2.4%
Cap Rate
0.4
DSCR
$9,477
Rent
-$8,702
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,477 income − $18,179 expenses = $8,702 out of pocket
Investment Breakdown
|
Purchase Price
$2750k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$596k
Downpayment
20%
$550k
Closing costs
1%
$27,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,477
Total Expenses
$18,179
Mortgage P&I
146%
$13,819
Property Taxes
2%
$177
Home Insurance
10%
$962
HOA
0%
$0
Property Management
12%
$1,137
CapEx
4%
$379
Vacancy
3%
$284
Maintenance
4%
$379
Other
11%
$1,042