Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.3% first-year return on $579k initial cash invested.
-21.3%
Cash On Cash
1.58%
Cap Rate
0.26
DSCR
$9,162
Rent
-$10,275
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,162 income − $19,437 expenses = $10,275 out of pocket
Investment Breakdown
|
Purchase Price
$2671k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$579k
Downpayment
20%
$534k
Closing costs
1%
$26,708
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,162
Total Expenses
$19,437
Mortgage P&I
146%
$13,418
Property Taxes
20%
$1,862
Home Insurance
11%
$980
HOA
1%
$63
Property Management
12%
$1,099
CapEx
4%
$366
Vacancy
3%
$275
Maintenance
4%
$366
Other
11%
$1,008