Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.05% first-year return on $557k initial cash invested.
-22.05%
Cash On Cash
1.48%
Cap Rate
0.24
DSCR
$8,512
Rent
-$10,239
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,512 income − $18,751 expenses = $10,239 out of pocket
Investment Breakdown
|
Purchase Price
$2568k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$557k
Downpayment
20%
$514k
Closing costs
1%
$25,682
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,512
Total Expenses
$18,751
Mortgage P&I
153%
$13,057
Property Taxes
22%
$1,840
Home Insurance
11%
$962
HOA
0%
$0
Property Management
12%
$1,021
CapEx
4%
$340
Vacancy
3%
$255
Maintenance
4%
$340
Other
11%
$936