Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.67% first-year return on $569k initial cash invested.
-17.67%
Cash On Cash
2.45%
Cap Rate
0.4
DSCR
$11,390
Rent
-$8,382
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,390 income − $19,772 expenses = $8,382 out of pocket
Investment Breakdown
|
Purchase Price
$2625k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$569k
Downpayment
20%
$525k
Closing costs
1%
$26,245
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,390
Total Expenses
$19,772
Mortgage P&I
117%
$13,289
Property Taxes
16%
$1,771
Home Insurance
7%
$838
HOA
0%
$0
Property Management
12%
$1,367
CapEx
4%
$456
Vacancy
3%
$342
Maintenance
4%
$456
Other
11%
$1,253