Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -24.39% first-year return on $626k initial cash invested.
-24.39%
Cash On Cash
0.87%
Cap Rate
0.14
DSCR
$5,842
Rent
-$12,720
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,842 income − $18,562 expenses = $12,720 out of pocket
Investment Breakdown
|
Purchase Price
$2895k
Downpayment
20.0%
Interest Rate
6.5%
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
$5,842
Total Expenses
$18,562
Mortgage P&I
250%
$14,596
Property Taxes
17%
$966
Home Insurance
17%
$1,013
HOA
0%
$0
Property Management
12%
$701
CapEx
4%
$234
Vacancy
3%
$175
Maintenance
4%
$234
Other
11%
$643