Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.37% first-year return on $633k initial cash invested.
-21.37%
Cash On Cash
1.61%
Cap Rate
0.27
DSCR
$11,187
Rent
-$11,271
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,187 income − $22,458 expenses = $11,271 out of pocket
Investment Breakdown
|
Purchase Price
$2928k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$633k
Downpayment
20%
$586k
Closing costs
1%
$29,275
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,187
Total Expenses
$22,458
Mortgage P&I
132%
$14,751
Property Taxes
26%
$2,855
Home Insurance
9%
$1,049
HOA
0%
$0
Property Management
12%
$1,342
CapEx
4%
$447
Vacancy
3%
$336
Maintenance
4%
$447
Other
11%
$1,231