Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -24.15% first-year return on $573k initial cash invested.
-24.15%
Cash On Cash
1.8%
Cap Rate
0.26
DSCR
$8,160
Rent
-$11,526
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,160 income − $19,686 expenses = $11,526 out of pocket
Investment Breakdown
|
Purchase Price
$2641k
Downpayment
20.0%
Interest Rate
7.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$573k
Downpayment
20%
$528k
Closing costs
1%
$26,410
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,160
Total Expenses
$19,686
Mortgage P&I
186%
$15,163
Property Taxes
10%
$825
Home Insurance
11%
$924
HOA
0%
$0
Property Management
12%
$979
CapEx
4%
$326
Vacancy
3%
$245
Maintenance
4%
$326
Other
11%
$898