Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -28.11% first-year return on $606k initial cash invested.
-28.11%
Cash On Cash
-0.01%
Cap Rate
0
DSCR
$3,016
Rent
-$14,198
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,016 income − $17,214 expenses = $14,198 out of pocket
Investment Breakdown
|
Purchase Price
$2800k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$606k
Downpayment
20%
$560k
Closing costs
1%
$28,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,016
Total Expenses
$17,214
Mortgage P&I
466%
$14,058
Property Taxes
37%
$1,127
Home Insurance
32%
$980
HOA
1%
$23
Property Management
12%
$362
CapEx
4%
$121
Vacancy
3%
$90
Maintenance
4%
$121
Other
11%
$332