Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.39% first-year return on $639k initial cash invested.
-17.39%
Cash On Cash
2.52%
Cap Rate
0.41
DSCR
$10,947
Rent
-$9,256
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,947 income − $20,203 expenses = $9,256 out of pocket
Investment Breakdown
|
Purchase Price
$2956k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$639k
Downpayment
20%
$591k
Closing costs
1%
$29,555
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,947
Total Expenses
$20,203
Mortgage P&I
137%
$15,018
Property Taxes
3%
$361
Home Insurance
10%
$1,102
HOA
0%
$0
Property Management
12%
$1,314
CapEx
4%
$438
Vacancy
3%
$328
Maintenance
4%
$438
Other
11%
$1,204