Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.8% first-year return on $596k initial cash invested.
-22.8%
Cash On Cash
1.55%
Cap Rate
0.25
DSCR
$10,220
Rent
-$11,326
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,220 income − $21,546 expenses = $11,326 out of pocket
Investment Breakdown
|
Purchase Price
$2752k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$596k
Downpayment
20%
$550k
Closing costs
1%
$27,524
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,220
Total Expenses
$21,546
Mortgage P&I
142%
$14,465
Property Taxes
22%
$2,274
Home Insurance
10%
$1,008
HOA
3%
$324
Property Management
12%
$1,226
CapEx
4%
$409
Vacancy
3%
$307
Maintenance
4%
$409
Other
11%
$1,124