Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -27.01% first-year return on $584k initial cash invested.
-27.01%
Cash On Cash
0.28%
Cap Rate
0.05
DSCR
$3,789
Rent
-$13,145
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,789 income − $16,934 expenses = $13,145 out of pocket
Investment Breakdown
|
Purchase Price
$2695k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$584k
Downpayment
20%
$539k
Closing costs
1%
$26,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,789
Total Expenses
$16,934
Mortgage P&I
360%
$13,623
Property Taxes
28%
$1,078
Home Insurance
25%
$943
HOA
0%
$0
Property Management
12%
$455
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$417