Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.57% first-year return on $577k initial cash invested.
-19.57%
Cash On Cash
2.12%
Cap Rate
0.34
DSCR
$9,860
Rent
-$9,407
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,860 income − $19,267 expenses = $9,407 out of pocket
Investment Breakdown
|
Purchase Price
$2661k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$577k
Downpayment
20%
$532k
Closing costs
1%
$26,605
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,860
Total Expenses
$19,267
Mortgage P&I
139%
$13,710
Property Taxes
9%
$864
Home Insurance
10%
$980
HOA
4%
$361
Property Management
12%
$1,183
CapEx
4%
$394
Vacancy
3%
$296
Maintenance
4%
$394
Other
11%
$1,085