Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.03% first-year return on $597k initial cash invested.
-21.03%
Cash On Cash
1.75%
Cap Rate
0.29
DSCR
$11,396
Rent
-$10,466
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,396 income − $21,862 expenses = $10,466 out of pocket
Investment Breakdown
|
Purchase Price
$2758k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$597k
Downpayment
20%
$552k
Closing costs
1%
$27,577
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,396
Total Expenses
$21,862
Mortgage P&I
123%
$14,035
Property Taxes
22%
$2,488
Home Insurance
9%
$1,074
HOA
3%
$389
Property Management
12%
$1,368
CapEx
4%
$456
Vacancy
3%
$342
Maintenance
4%
$456
Other
11%
$1,254