Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.04% first-year return on $564k initial cash invested.
-23.04%
Cash On Cash
1.33%
Cap Rate
0.22
DSCR
$11,139
Rent
-$10,828
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,139 income − $21,967 expenses = $10,828 out of pocket
Investment Breakdown
|
Purchase Price
$2600k
Downpayment
20.0%
Interest Rate
6.6%
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
$11,139
Total Expenses
$21,967
Mortgage P&I
119%
$13,261
Property Taxes
36%
$4,008
Home Insurance
8%
$910
HOA
0%
$0
Property Management
12%
$1,337
CapEx
4%
$446
Vacancy
3%
$334
Maintenance
4%
$446
Other
11%
$1,225