Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.11% first-year return on $615k initial cash invested.
-23.11%
Cash On Cash
1.2%
Cap Rate
0.2
DSCR
$10,728
Rent
-$11,840
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,728 income − $22,568 expenses = $11,840 out of pocket
Investment Breakdown
|
Purchase Price
$2842k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$615k
Downpayment
20%
$568k
Closing costs
1%
$28,417
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,728
Total Expenses
$22,568
Mortgage P&I
133%
$14,257
Property Taxes
27%
$2,925
Home Insurance
10%
$1,050
HOA
6%
$689
Property Management
12%
$1,287
CapEx
4%
$429
Vacancy
3%
$322
Maintenance
4%
$429
Other
11%
$1,180