Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.15% first-year return on $585k initial cash invested.
-23.15%
Cash On Cash
1.73%
Cap Rate
0.26
DSCR
$10,730
Rent
-$11,288
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,730 income − $22,018 expenses = $11,288 out of pocket
Investment Breakdown
|
Purchase Price
$2700k
Downpayment
20.0%
Interest Rate
7.3%
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
$10,730
Total Expenses
$22,018
Mortgage P&I
137%
$14,747
Property Taxes
25%
$2,678
Home Insurance
9%
$945
HOA
0%
$0
Property Management
12%
$1,288
CapEx
4%
$429
Vacancy
3%
$322
Maintenance
4%
$429
Other
11%
$1,180