Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.41% first-year return on $576k initial cash invested.
-20.41%
Cash On Cash
1.82%
Cap Rate
0.3
DSCR
$10,024
Rent
-$9,797
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,024 income − $19,821 expenses = $9,797 out of pocket
Investment Breakdown
|
Purchase Price
$2657k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$576k
Downpayment
20%
$531k
Closing costs
1%
$26,566
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,024
Total Expenses
$19,821
Mortgage P&I
134%
$13,415
Property Taxes
16%
$1,615
Home Insurance
14%
$1,382
HOA
0%
$0
Property Management
12%
$1,203
CapEx
4%
$401
Vacancy
3%
$301
Maintenance
4%
$401
Other
11%
$1,103