Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.4% first-year return on $585k initial cash invested.
-21.4%
Cash On Cash
1.75%
Cap Rate
0.28
DSCR
$8,520
Rent
-$10,432
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,520 income − $18,952 expenses = $10,432 out of pocket
Investment Breakdown
|
Purchase Price
$2700k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$585k
Downpayment
20%
$540k
Closing costs
1%
$27,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,520
Total Expenses
$18,952
Mortgage P&I
165%
$14,036
Property Taxes
13%
$1,074
Home Insurance
11%
$945
HOA
0%
$0
Property Management
12%
$1,022
CapEx
4%
$341
Vacancy
3%
$256
Maintenance
4%
$341
Other
11%
$937