Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.02% first-year return on $594k initial cash invested.
-22.02%
Cash On Cash
2.05%
Cap Rate
0.31
DSCR
$11,880
Rent
-$10,893
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,880 income − $22,773 expenses = $10,893 out of pocket
Investment Breakdown
|
Purchase Price
$2741k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$594k
Downpayment
20%
$548k
Closing costs
1%
$27,405
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,880
Total Expenses
$22,773
Mortgage P&I
127%
$15,108
Property Taxes
22%
$2,637
Home Insurance
8%
$989
HOA
0%
$0
Property Management
12%
$1,426
CapEx
4%
$475
Vacancy
3%
$356
Maintenance
4%
$475
Other
11%
$1,307