Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.57% first-year return on $556k initial cash invested.
-22.57%
Cash On Cash
1.32%
Cap Rate
0.22
DSCR
$6,756
Rent
-$10,464
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,756 income − $17,220 expenses = $10,464 out of pocket
Investment Breakdown
|
Purchase Price
$2564k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$556k
Downpayment
20%
$513k
Closing costs
1%
$25,637
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,756
Total Expenses
$17,220
Mortgage P&I
193%
$13,024
Property Taxes
14%
$954
Home Insurance
14%
$945
HOA
0%
$0
Property Management
12%
$811
CapEx
4%
$270
Vacancy
3%
$203
Maintenance
4%
$270
Other
11%
$743