Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -26.75% first-year return on $606k initial cash invested.
-26.75%
Cash On Cash
0.6%
Cap Rate
0.1
DSCR
$9,573
Rent
-$13,508
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,573 income − $23,081 expenses = $13,508 out of pocket
Investment Breakdown
|
Purchase Price
$2800k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$606k
Downpayment
20%
$560k
Closing costs
1%
$28,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,573
Total Expenses
$23,081
Mortgage P&I
152%
$14,529
Property Taxes
45%
$4,317
Home Insurance
10%
$980
HOA
0%
$0
Property Management
12%
$1,149
CapEx
4%
$383
Vacancy
3%
$287
Maintenance
4%
$383
Other
11%
$1,053