Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.48% first-year return on $588k initial cash invested.
-19.48%
Cash On Cash
2.78%
Cap Rate
0.41
DSCR
$13,094
Rent
-$9,545
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$13,094 income − $22,639 expenses = $9,545 out of pocket
Investment Breakdown
|
Purchase Price
$2714k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$588k
Downpayment
20%
$543k
Closing costs
1%
$27,141
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$13,094
Total Expenses
$22,639
Mortgage P&I
117%
$15,313
Property Taxes
13%
$1,719
Home Insurance
9%
$1,155
HOA
0%
$0
Property Management
12%
$1,571
CapEx
4%
$524
Vacancy
3%
$393
Maintenance
4%
$524
Other
11%
$1,440