Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.53% first-year return on $627k initial cash invested.
-20.53%
Cash On Cash
1.74%
Cap Rate
0.29
DSCR
$9,152
Rent
-$10,725
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,152 income − $19,877 expenses = $10,725 out of pocket
Investment Breakdown
|
Purchase Price
$2900k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$627k
Downpayment
20%
$580k
Closing costs
1%
$29,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,152
Total Expenses
$19,877
Mortgage P&I
159%
$14,553
Property Taxes
13%
$1,197
Home Insurance
11%
$1,015
HOA
0%
$0
Property Management
12%
$1,098
CapEx
4%
$366
Vacancy
3%
$275
Maintenance
4%
$366
Other
11%
$1,007