Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -24.3% first-year return on $564k initial cash invested.
-24.3%
Cash On Cash
1.22%
Cap Rate
0.19
DSCR
$8,800
Rent
-$11,421
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,800 income − $20,221 expenses = $11,421 out of pocket
Investment Breakdown
|
Purchase Price
$2600k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$564k
Downpayment
20%
$520k
Closing costs
1%
$26,004
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,800
Total Expenses
$20,221
Mortgage P&I
156%
$13,702
Property Taxes
30%
$2,607
Home Insurance
10%
$920
HOA
0%
$0
Property Management
12%
$1,056
CapEx
4%
$352
Vacancy
3%
$264
Maintenance
4%
$352
Other
11%
$968