Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.76% first-year return on $561k initial cash invested.
-15.76%
Cash On Cash
2.76%
Cap Rate
0.46
DSCR
$11,734
Rent
-$7,371
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,734 income − $19,105 expenses = $7,371 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%
$25,875
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,734
Total Expenses
$19,105
Mortgage P&I
110%
$12,864
Property Taxes
11%
$1,290
Home Insurance
8%
$962
HOA
0%
$0
Property Management
12%
$1,408
CapEx
4%
$469
Vacancy
3%
$352
Maintenance
4%
$469
Other
11%
$1,291