Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.14% first-year return on $626k initial cash invested.
-18.14%
Cash On Cash
2.23%
Cap Rate
0.37
DSCR
$9,524
Rent
-$9,462
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,524 income − $18,986 expenses = $9,462 out of pocket
Investment Breakdown
|
Purchase Price
$2895k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$626k
Downpayment
20%
$579k
Closing costs
1%
$28,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,524
Total Expenses
$18,986
Mortgage P&I
152%
$14,462
Property Taxes
3%
$272
Home Insurance
11%
$1,013
HOA
0%
$0
Property Management
12%
$1,143
CapEx
4%
$381
Vacancy
3%
$286
Maintenance
4%
$381
Other
11%
$1,048