Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.42% first-year return on $584k initial cash invested.
-23.42%
Cash On Cash
1.02%
Cap Rate
0.17
DSCR
$6,256
Rent
-$11,395
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,256 income − $17,651 expenses = $11,395 out of pocket
Investment Breakdown
|
Purchase Price
$2695k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$584k
Downpayment
20%
$539k
Closing costs
1%
$26,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,256
Total Expenses
$17,651
Mortgage P&I
215%
$13,435
Property Taxes
11%
$714
Home Insurance
15%
$943
HOA
7%
$432
Property Management
12%
$751
CapEx
4%
$250
Vacancy
3%
$188
Maintenance
4%
$250
Other
11%
$688