Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.98% first-year return on $577k initial cash invested.
-17.98%
Cash On Cash
2.31%
Cap Rate
0.38
DSCR
$11,514
Rent
-$8,640
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,514 income − $20,154 expenses = $8,640 out of pocket
Investment Breakdown
|
Purchase Price
$2660k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$577k
Downpayment
20%
$532k
Closing costs
1%
$26,601
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,514
Total Expenses
$20,154
Mortgage P&I
116%
$13,299
Property Taxes
17%
$1,977
Home Insurance
8%
$962
HOA
0%
$0
Property Management
12%
$1,382
CapEx
4%
$461
Vacancy
3%
$345
Maintenance
4%
$461
Other
11%
$1,267