Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.55% first-year return on $580k initial cash invested.
-22.55%
Cash On Cash
1.46%
Cap Rate
0.24
DSCR
$10,134
Rent
-$10,894
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,134 income − $21,028 expenses = $10,894 out of pocket
Investment Breakdown
|
Purchase Price
$2675k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$580k
Downpayment
20%
$535k
Closing costs
1%
$26,749
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,134
Total Expenses
$21,028
Mortgage P&I
136%
$13,752
Property Taxes
24%
$2,426
Home Insurance
11%
$1,085
HOA
3%
$320
Property Management
12%
$1,216
CapEx
4%
$405
Vacancy
3%
$304
Maintenance
4%
$405
Other
11%
$1,115