Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -30.85% first-year return on $585k initial cash invested.
-30.85%
Cash On Cash
0.03%
Cap Rate
0
DSCR
$4,600
Rent
-$15,039
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,600 income − $19,639 expenses = $15,039 out of pocket
Investment Breakdown
|
Purchase Price
$2700k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$585k
Downpayment
20%
$540k
Closing costs
1%
$27,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,600
Total Expenses
$19,639
Mortgage P&I
324%
$14,919
Property Taxes
48%
$2,211
Home Insurance
21%
$945
HOA
0%
$0
Property Management
12%
$552
CapEx
4%
$184
Vacancy
3%
$138
Maintenance
4%
$184
Other
11%
$506