Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -26.1% first-year return on $587k initial cash invested.
-26.1%
Cash On Cash
1.15%
Cap Rate
0.17
DSCR
$8,829
Rent
-$12,773
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,829 income − $21,602 expenses = $12,773 out of pocket
Investment Breakdown
|
Purchase Price
$2711k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$587k
Downpayment
20%
$542k
Closing costs
1%
$27,111
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,829
Total Expenses
$21,602
Mortgage P&I
170%
$15,021
Property Taxes
29%
$2,604
Home Insurance
11%
$976
HOA
0%
$0
Property Management
12%
$1,059
CapEx
4%
$353
Vacancy
3%
$265
Maintenance
4%
$353
Other
11%
$971