Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.58% first-year return on $562k initial cash invested.
-19.58%
Cash On Cash
2.34%
Cap Rate
0.37
DSCR
$12,183
Rent
-$9,164
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$12,183 income − $21,347 expenses = $9,164 out of pocket
Investment Breakdown
|
Purchase Price
$2589k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$562k
Downpayment
20%
$518k
Closing costs
1%
$25,889
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$12,183
Total Expenses
$21,347
Mortgage P&I
113%
$13,733
Property Taxes
21%
$2,567
Home Insurance
7%
$906
HOA
0%
$0
Property Management
12%
$1,462
CapEx
4%
$487
Vacancy
3%
$365
Maintenance
4%
$487
Other
11%
$1,340