Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20% first-year return on $583k initial cash invested.
-20%
Cash On Cash
1.78%
Cap Rate
0.3
DSCR
$8,667
Rent
-$9,722
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,667 income − $18,389 expenses = $9,722 out of pocket
Investment Breakdown
|
Purchase Price
$2693k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$583k
Downpayment
20%
$539k
Closing costs
1%
$26,925
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,667
Total Expenses
$18,389
Mortgage P&I
154%
$13,359
Property Taxes
14%
$1,218
Home Insurance
9%
$805
HOA
1%
$60
Property Management
12%
$1,040
CapEx
4%
$347
Vacancy
3%
$260
Maintenance
4%
$347
Other
11%
$953