Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.43% first-year return on $596k initial cash invested.
-23.43%
Cash On Cash
1.11%
Cap Rate
0.18
DSCR
$7,389
Rent
-$11,632
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,389 income − $19,021 expenses = $11,632 out of pocket
Investment Breakdown
|
Purchase Price
$2751k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$596k
Downpayment
20%
$550k
Closing costs
1%
$27,509
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,389
Total Expenses
$19,021
Mortgage P&I
188%
$13,874
Property Taxes
22%
$1,618
Home Insurance
14%
$1,015
HOA
0%
$0
Property Management
12%
$887
CapEx
4%
$296
Vacancy
3%
$222
Maintenance
4%
$296
Other
11%
$813