Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.16% first-year return on $596k initial cash invested.
-23.16%
Cash On Cash
1.14%
Cap Rate
0.19
DSCR
$8,679
Rent
-$11,495
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,679 income − $20,174 expenses = $11,495 out of pocket
Investment Breakdown
|
Purchase Price
$2750k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$596k
Downpayment
20%
$550k
Closing costs
1%
$27,501
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,679
Total Expenses
$20,174
Mortgage P&I
158%
$13,754
Property Taxes
28%
$2,394
Home Insurance
12%
$1,076
HOA
0%
$0
Property Management
12%
$1,041
CapEx
4%
$347
Vacancy
3%
$260
Maintenance
4%
$347
Other
11%
$955