Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -24.25% first-year return on $575k initial cash invested.
-24.25%
Cash On Cash
1.34%
Cap Rate
0.21
DSCR
$8,432
Rent
-$11,618
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,432 income − $20,050 expenses = $11,618 out of pocket
Investment Breakdown
|
Purchase Price
$2652k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$575k
Downpayment
20%
$530k
Closing costs
1%
$26,523
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,432
Total Expenses
$20,050
Mortgage P&I
169%
$14,242
Property Taxes
23%
$1,961
Home Insurance
12%
$980
HOA
0%
$0
Property Management
12%
$1,012
CapEx
4%
$337
Vacancy
3%
$253
Maintenance
4%
$337
Other
11%
$928