Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -25.95% first-year return on $625k initial cash invested.
-25.95%
Cash On Cash
0.68%
Cap Rate
0.11
DSCR
$4,258
Rent
-$13,511
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,258 income − $17,769 expenses = $13,511 out of pocket
Investment Breakdown
|
Purchase Price
$2889k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$625k
Downpayment
20%
$578k
Closing costs
1%
$28,890
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,258
Total Expenses
$17,769
Mortgage P&I
352%
$14,987
Property Taxes
8%
$324
Home Insurance
24%
$1,011
HOA
0%
$0
Property Management
12%
$511
CapEx
4%
$170
Vacancy
3%
$128
Maintenance
4%
$170
Other
11%
$468