Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -28.06% first-year return on $648k initial cash invested.
-28.06%
Cash On Cash
0.57%
Cap Rate
0.09
DSCR
$4,626
Rent
-$15,147
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,626 income − $19,773 expenses = $15,147 out of pocket
Investment Breakdown
|
Purchase Price
$2999k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$648k
Downpayment
20%
$600k
Closing costs
1%
$29,990
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,626
Total Expenses
$19,773
Mortgage P&I
354%
$16,398
Property Taxes
16%
$752
Home Insurance
23%
$1,050
HOA
0%
$0
Property Management
12%
$555
CapEx
4%
$185
Vacancy
3%
$139
Maintenance
4%
$185
Other
11%
$509