Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.27% first-year return on $593k initial cash invested.
-19.27%
Cash On Cash
2.91%
Cap Rate
0.42
DSCR
$11,260
Rent
-$9,518
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,260 income − $20,778 expenses = $9,518 out of pocket
Investment Breakdown
|
Purchase Price
$2737k
Downpayment
20.0%
Interest Rate
7.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$593k
Downpayment
20%
$547k
Closing costs
1%
$27,370
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,260
Total Expenses
$20,778
Mortgage P&I
140%
$15,714
Property Taxes
2%
$196
Home Insurance
9%
$1,032
HOA
0%
$8
Property Management
12%
$1,351
CapEx
4%
$450
Vacancy
3%
$338
Maintenance
4%
$450
Other
11%
$1,239