Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.19% first-year return on $584k initial cash invested.
-21.19%
Cash On Cash
1.65%
Cap Rate
0.27
DSCR
$8,781
Rent
-$10,312
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,781 income − $19,093 expenses = $10,312 out of pocket
Investment Breakdown
|
Purchase Price
$2695k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$584k
Downpayment
20%
$539k
Closing costs
1%
$26,951
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,781
Total Expenses
$19,093
Mortgage P&I
156%
$13,666
Property Taxes
16%
$1,444
Home Insurance
11%
$998
HOA
0%
$0
Property Management
12%
$1,054
CapEx
4%
$351
Vacancy
3%
$263
Maintenance
4%
$351
Other
11%
$966