Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.66% first-year return on $581k initial cash invested.
-19.66%
Cash On Cash
1.83%
Cap Rate
0.31
DSCR
$8,194
Rent
-$9,515
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,194 income − $17,709 expenses = $9,515 out of pocket
Investment Breakdown
|
Purchase Price
$2680k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$581k
Downpayment
20%
$536k
Closing costs
1%
$26,804
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,194
Total Expenses
$17,709
Mortgage P&I
162%
$13,276
Property Taxes
7%
$588
Home Insurance
13%
$1,024
HOA
0%
$35
Property Management
12%
$983
CapEx
4%
$328
Vacancy
3%
$246
Maintenance
4%
$328
Other
11%
$901