Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.34% first-year return on $557k initial cash invested.
-16.34%
Cash On Cash
2.54%
Cap Rate
0.43
DSCR
$9,424
Rent
-$7,591
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,424 income − $17,015 expenses = $7,591 out of pocket
Investment Breakdown
|
Purchase Price
$2569k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$557k
Downpayment
20%
$514k
Closing costs
1%
$25,688
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,424
Total Expenses
$17,015
Mortgage P&I
134%
$12,645
Property Taxes
3%
$266
Home Insurance
10%
$899
HOA
0%
$0
Property Management
12%
$1,131
CapEx
4%
$377
Vacancy
3%
$283
Maintenance
4%
$377
Other
11%
$1,037