Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.82% first-year return on $618k initial cash invested.
-19.82%
Cash On Cash
2.03%
Cap Rate
0.33
DSCR
$11,457
Rent
-$10,203
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,457 income − $21,660 expenses = $10,203 out of pocket
Investment Breakdown
|
Purchase Price
$2856k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$618k
Downpayment
20%
$571k
Closing costs
1%
$28,562
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,457
Total Expenses
$21,660
Mortgage P&I
127%
$14,584
Property Taxes
17%
$1,958
Home Insurance
11%
$1,223
HOA
0%
$0
Property Management
12%
$1,375
CapEx
4%
$458
Vacancy
3%
$344
Maintenance
4%
$458
Other
11%
$1,260