Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -26.01% first-year return on $611k initial cash invested.
-26.01%
Cash On Cash
0.52%
Cap Rate
0.09
DSCR
$6,768
Rent
-$13,250
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,768 income − $20,018 expenses = $13,250 out of pocket
Investment Breakdown
|
Purchase Price
$2825k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$611k
Downpayment
20%
$565k
Closing costs
1%
$28,250
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,768
Total Expenses
$20,018
Mortgage P&I
210%
$14,209
Property Taxes
37%
$2,519
Home Insurance
15%
$989
HOA
0%
$0
Property Management
12%
$812
CapEx
4%
$271
Vacancy
3%
$203
Maintenance
4%
$271
Other
11%
$744