Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.95% first-year return on $565k initial cash invested.
-20.95%
Cash On Cash
1.57%
Cap Rate
0.26
DSCR
$7,014
Rent
-$9,870
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,014 income − $16,884 expenses = $9,870 out of pocket
Investment Breakdown
|
Purchase Price
$2606k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$565k
Downpayment
20%
$521k
Closing costs
1%
$26,058
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,014
Total Expenses
$16,884
Mortgage P&I
185%
$13,005
Property Taxes
7%
$478
Home Insurance
14%
$1,015
HOA
0%
$0
Property Management
12%
$842
CapEx
4%
$281
Vacancy
3%
$210
Maintenance
4%
$281
Other
11%
$772