Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.28% first-year return on $568k initial cash invested.
-22.28%
Cash On Cash
1.3%
Cap Rate
0.22
DSCR
$6,849
Rent
-$10,544
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,849 income − $17,393 expenses = $10,544 out of pocket
Investment Breakdown
|
Purchase Price
$2618k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$568k
Downpayment
20%
$524k
Closing costs
1%
$26,182
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,849
Total Expenses
$17,393
Mortgage P&I
191%
$13,096
Property Taxes
16%
$1,129
Home Insurance
12%
$840
HOA
0%
$0
Property Management
12%
$822
CapEx
4%
$274
Vacancy
3%
$205
Maintenance
4%
$274
Other
11%
$753