Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -26.73% first-year return on $605k initial cash invested.
-26.73%
Cash On Cash
0.66%
Cap Rate
0.1
DSCR
$5,202
Rent
-$13,474
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,202 income − $18,676 expenses = $13,474 out of pocket
Investment Breakdown
|
Purchase Price
$2795k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$605k
Downpayment
20%
$559k
Closing costs
1%
$27,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,202
Total Expenses
$18,676
Mortgage P&I
285%
$14,806
Property Taxes
22%
$1,124
Home Insurance
19%
$978
HOA
0%
$0
Property Management
12%
$624
CapEx
4%
$208
Vacancy
3%
$156
Maintenance
4%
$208
Other
11%
$572