Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -26.47% first-year return on $564k initial cash invested.
-26.47%
Cash On Cash
0.37%
Cap Rate
0.06
DSCR
$3,440
Rent
-$12,442
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,440 income − $15,882 expenses = $12,442 out of pocket
Investment Breakdown
|
Purchase Price
$2600k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$564k
Downpayment
20%
$520k
Closing costs
1%
$26,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,440
Total Expenses
$15,882
Mortgage P&I
381%
$13,099
Property Taxes
20%
$703
Home Insurance
26%
$910
HOA
0%
$0
Property Management
12%
$413
CapEx
4%
$138
Vacancy
3%
$103
Maintenance
4%
$138
Other
11%
$378