Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.94% first-year return on $561k initial cash invested.
-18.94%
Cash On Cash
2.02%
Cap Rate
0.34
DSCR
$8,014
Rent
-$8,860
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,014 income − $16,874 expenses = $8,860 out of pocket
Investment Breakdown
|
Purchase Price
$2588k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$561k
Downpayment
20%
$518k
Closing costs
1%
$25,880
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,014
Total Expenses
$16,874
Mortgage P&I
161%
$12,885
Property Taxes
4%
$357
Home Insurance
11%
$906
HOA
0%
$0
Property Management
12%
$962
CapEx
4%
$321
Vacancy
3%
$240
Maintenance
4%
$321
Other
11%
$882