Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.95% first-year return on $647k initial cash invested.
-23.95%
Cash On Cash
1.01%
Cap Rate
0.17
DSCR
$6,273
Rent
-$12,913
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,273 income − $19,186 expenses = $12,913 out of pocket
Investment Breakdown
|
Purchase Price
$2995k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$647k
Downpayment
20%
$599k
Closing costs
1%
$29,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,273
Total Expenses
$19,186
Mortgage P&I
242%
$15,181
Property Taxes
13%
$824
Home Insurance
17%
$1,048
HOA
0%
$0
Property Management
12%
$753
CapEx
4%
$251
Vacancy
3%
$188
Maintenance
4%
$251
Other
11%
$690