Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.49% first-year return on $612k initial cash invested.
-18.49%
Cash On Cash
2.16%
Cap Rate
0.36
DSCR
$11,607
Rent
-$9,429
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,607 income − $21,036 expenses = $9,429 out of pocket
Investment Breakdown
|
Purchase Price
$2828k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$612k
Downpayment
20%
$566k
Closing costs
1%
$28,283
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,607
Total Expenses
$21,036
Mortgage P&I
121%
$14,054
Property Taxes
19%
$2,164
Home Insurance
8%
$872
HOA
0%
$0
Property Management
12%
$1,393
CapEx
4%
$464
Vacancy
3%
$348
Maintenance
4%
$464
Other
11%
$1,277