Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.43% first-year return on $643k initial cash invested.
-22.43%
Cash On Cash
2.04%
Cap Rate
0.3
DSCR
$9,510
Rent
-$12,021
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,510 income − $21,531 expenses = $12,021 out of pocket
Investment Breakdown
|
Purchase Price
$2977k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$643k
Downpayment
20%
$595k
Closing costs
1%
$29,767
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,510
Total Expenses
$21,531
Mortgage P&I
176%
$16,711
Property Taxes
4%
$410
Home Insurance
12%
$1,120
HOA
1%
$58
Property Management
12%
$1,141
CapEx
4%
$380
Vacancy
3%
$285
Maintenance
4%
$380
Other
11%
$1,046