Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.75% first-year return on $569k initial cash invested.
-23.75%
Cash On Cash
1.39%
Cap Rate
0.22
DSCR
$9,759
Rent
-$11,268
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,759 income − $21,027 expenses = $11,268 out of pocket
Investment Breakdown
|
Purchase Price
$2626k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$569k
Downpayment
20%
$525k
Closing costs
1%
$26,257
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,759
Total Expenses
$21,027
Mortgage P&I
143%
$13,913
Property Taxes
26%
$2,567
Home Insurance
10%
$980
HOA
3%
$250
Property Management
12%
$1,171
CapEx
4%
$390
Vacancy
3%
$293
Maintenance
4%
$390
Other
11%
$1,073