Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.64% first-year return on $590k initial cash invested.
-19.64%
Cash On Cash
1.88%
Cap Rate
0.32
DSCR
$11,438
Rent
-$9,664
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,438 income − $21,102 expenses = $9,664 out of pocket
Investment Breakdown
|
Purchase Price
$2725k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$590k
Downpayment
20%
$545k
Closing costs
1%
$27,254
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,438
Total Expenses
$21,102
Mortgage P&I
118%
$13,476
Property Taxes
24%
$2,756
Home Insurance
9%
$980
HOA
0%
$0
Property Management
12%
$1,373
CapEx
4%
$458
Vacancy
3%
$343
Maintenance
4%
$458
Other
11%
$1,258