Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.22% first-year return on $590k initial cash invested.
-20.22%
Cash On Cash
1.79%
Cap Rate
0.3
DSCR
$8,565
Rent
-$9,946
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,565 income − $18,511 expenses = $9,946 out of pocket
Investment Breakdown
|
Purchase Price
$2725k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$590k
Downpayment
20%
$545k
Closing costs
1%
$27,246
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,565
Total Expenses
$18,511
Mortgage P&I
159%
$13,657
Property Taxes
10%
$830
Home Insurance
12%
$1,015
HOA
1%
$96
Property Management
12%
$1,028
CapEx
4%
$343
Vacancy
3%
$257
Maintenance
4%
$343
Other
11%
$942