Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.81% first-year return on $602k initial cash invested.
-18.81%
Cash On Cash
2.22%
Cap Rate
0.36
DSCR
$11,974
Rent
-$9,441
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,974 income − $21,415 expenses = $9,441 out of pocket
Investment Breakdown
|
Purchase Price
$2782k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$602k
Downpayment
20%
$556k
Closing costs
1%
$27,819
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,974
Total Expenses
$21,415
Mortgage P&I
118%
$14,100
Property Taxes
19%
$2,229
Home Insurance
8%
$1,015
HOA
0%
$0
Property Management
12%
$1,437
CapEx
4%
$479
Vacancy
3%
$359
Maintenance
4%
$479
Other
11%
$1,317