Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -27.72% first-year return on $647k initial cash invested.
-27.72%
Cash On Cash
0.85%
Cap Rate
0.13
DSCR
$6,436
Rent
-$14,944
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,436 income − $21,380 expenses = $14,944 out of pocket
Investment Breakdown
|
Purchase Price
$2995k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$647k
Downpayment
20%
$599k
Closing costs
1%
$29,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,436
Total Expenses
$21,380
Mortgage P&I
261%
$16,814
Property Taxes
21%
$1,331
Home Insurance
16%
$1,048
HOA
0%
$0
Property Management
12%
$772
CapEx
4%
$257
Vacancy
3%
$193
Maintenance
4%
$257
Other
11%
$708