Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.26% first-year return on $571k initial cash invested.
-16.26%
Cash On Cash
2.69%
Cap Rate
0.45
DSCR
$11,482
Rent
-$7,737
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,482 income − $19,219 expenses = $7,737 out of pocket
Investment Breakdown
|
Purchase Price
$2634k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$571k
Downpayment
20%
$527k
Closing costs
1%
$26,336
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,482
Total Expenses
$19,219
Mortgage P&I
115%
$13,188
Property Taxes
11%
$1,218
Home Insurance
8%
$910
HOA
0%
$0
Property Management
12%
$1,378
CapEx
4%
$459
Vacancy
3%
$344
Maintenance
4%
$459
Other
11%
$1,263