Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.24% first-year return on $588k initial cash invested.
-23.24%
Cash On Cash
1.28%
Cap Rate
0.21
DSCR
$9,657
Rent
-$11,395
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,657 income − $21,052 expenses = $11,395 out of pocket
Investment Breakdown
|
Purchase Price
$2717k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$588k
Downpayment
20%
$543k
Closing costs
1%
$27,166
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,657
Total Expenses
$21,052
Mortgage P&I
144%
$13,916
Property Taxes
26%
$2,473
Home Insurance
10%
$980
HOA
4%
$400
Property Management
12%
$1,159
CapEx
4%
$386
Vacancy
3%
$290
Maintenance
4%
$386
Other
11%
$1,062