Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.73% first-year return on $585k initial cash invested.
-22.73%
Cash On Cash
1.13%
Cap Rate
0.19
DSCR
$6,945
Rent
-$11,081
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,945 income − $18,026 expenses = $11,081 out of pocket
Investment Breakdown
|
Purchase Price
$2700k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$585k
Downpayment
20%
$540k
Closing costs
1%
$27,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,945
Total Expenses
$18,026
Mortgage P&I
192%
$13,347
Property Taxes
20%
$1,373
Home Insurance
14%
$945
HOA
0%
$0
Property Management
12%
$833
CapEx
4%
$278
Vacancy
3%
$208
Maintenance
4%
$278
Other
11%
$764