Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.17% first-year return on $556k initial cash invested.
-19.17%
Cash On Cash
2.03%
Cap Rate
0.34
DSCR
$10,138
Rent
-$8,889
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,138 income − $19,027 expenses = $8,889 out of pocket
Investment Breakdown
|
Purchase Price
$2564k
Downpayment
20.0%
Interest Rate
6.4%
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
$10,138
Total Expenses
$19,027
Mortgage P&I
126%
$12,821
Property Taxes
20%
$2,034
Home Insurance
7%
$724
HOA
0%
$0
Property Management
12%
$1,217
CapEx
4%
$406
Vacancy
3%
$304
Maintenance
4%
$406
Other
11%
$1,115