Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -25.58% first-year return on $607k initial cash invested.
-25.58%
Cash On Cash
0.66%
Cap Rate
0.11
DSCR
$8,866
Rent
-$12,939
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,866 income − $21,805 expenses = $12,939 out of pocket
Investment Breakdown
|
Purchase Price
$2805k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$607k
Downpayment
20%
$561k
Closing costs
1%
$28,047
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,866
Total Expenses
$21,805
Mortgage P&I
159%
$14,128
Property Taxes
33%
$2,924
Home Insurance
12%
$1,050
HOA
8%
$688
Property Management
12%
$1,064
CapEx
4%
$355
Vacancy
3%
$266
Maintenance
4%
$355
Other
11%
$975