Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -26.74% first-year return on $588k initial cash invested.
-26.74%
Cash On Cash
0.27%
Cap Rate
0.04
DSCR
$3,718
Rent
-$13,095
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,718 income − $16,813 expenses = $13,095 out of pocket
Investment Breakdown
|
Purchase Price
$2712k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$588k
Downpayment
20%
$542k
Closing costs
1%
$27,122
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,718
Total Expenses
$16,813
Mortgage P&I
364%
$13,546
Property Taxes
27%
$1,022
Home Insurance
26%
$980
HOA
0%
$0
Property Management
12%
$446
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$409