Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.26% first-year return on $594k initial cash invested.
-23.26%
Cash On Cash
1.57%
Cap Rate
0.24
DSCR
$10,197
Rent
-$11,519
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,197 income − $21,716 expenses = $11,519 out of pocket
Investment Breakdown
|
Purchase Price
$2744k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$594k
Downpayment
20%
$549k
Closing costs
1%
$27,436
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,197
Total Expenses
$21,716
Mortgage P&I
144%
$14,704
Property Taxes
25%
$2,584
Home Insurance
9%
$960
HOA
0%
$0
Property Management
12%
$1,224
CapEx
4%
$408
Vacancy
3%
$306
Maintenance
4%
$408
Other
11%
$1,122