Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -24.9% first-year return on $597k initial cash invested.
-24.9%
Cash On Cash
1.44%
Cap Rate
0.21
DSCR
$6,600
Rent
-$12,399
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,600 income − $18,999 expenses = $12,399 out of pocket
Investment Breakdown
|
Purchase Price
$2759k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$597k
Downpayment
20%
$552k
Closing costs
1%
$27,593
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,600
Total Expenses
$18,999
Mortgage P&I
234%
$15,435
Property Taxes
4%
$288
Home Insurance
16%
$1,032
HOA
0%
$0
Property Management
12%
$792
CapEx
4%
$264
Vacancy
3%
$198
Maintenance
4%
$264
Other
11%
$726