Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -24.58% first-year return on $579k initial cash invested.
-24.58%
Cash On Cash
1.35%
Cap Rate
0.21
DSCR
$11,727
Rent
-$11,862
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,727 income − $23,589 expenses = $11,862 out of pocket
Investment Breakdown
|
Purchase Price
$2672k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$579k
Downpayment
20%
$534k
Closing costs
1%
$26,718
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,727
Total Expenses
$23,589
Mortgage P&I
123%
$14,400
Property Taxes
36%
$4,240
Home Insurance
8%
$962
HOA
0%
$0
Property Management
12%
$1,407
CapEx
4%
$469
Vacancy
3%
$352
Maintenance
4%
$469
Other
11%
$1,290