Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -31.03% first-year return on $592k initial cash invested.
-31.03%
Cash On Cash
-0.56%
Cap Rate
-0.09
DSCR
$8,978
Rent
-$15,301
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,978 income − $24,279 expenses = $15,301 out of pocket
Investment Breakdown
|
Purchase Price
$2732k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$592k
Downpayment
20%
$546k
Closing costs
1%
$27,318
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,978
Total Expenses
$24,279
Mortgage P&I
152%
$13,670
Property Taxes
69%
$6,159
Home Insurance
16%
$1,398
HOA
0%
$0
Property Management
12%
$1,077
CapEx
4%
$359
Vacancy
3%
$269
Maintenance
4%
$359
Other
11%
$988