Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.56% first-year return on $599k initial cash invested.
-22.56%
Cash On Cash
1.87%
Cap Rate
0.28
DSCR
$11,412
Rent
-$11,263
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,412 income − $22,675 expenses = $11,263 out of pocket
Investment Breakdown
|
Purchase Price
$2767k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$599k
Downpayment
20%
$553k
Closing costs
1%
$27,668
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,412
Total Expenses
$22,675
Mortgage P&I
132%
$15,112
Property Taxes
26%
$2,917
Home Insurance
7%
$768
HOA
0%
$0
Property Management
12%
$1,369
CapEx
4%
$456
Vacancy
3%
$342
Maintenance
4%
$456
Other
11%
$1,255