Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -25.14% first-year return on $575k initial cash invested.
-25.14%
Cash On Cash
0.67%
Cap Rate
0.11
DSCR
$6,987
Rent
-$12,037
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,987 income − $19,024 expenses = $12,037 out of pocket
Investment Breakdown
|
Purchase Price
$2650k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$575k
Downpayment
20%
$530k
Closing costs
1%
$26,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,987
Total Expenses
$19,024
Mortgage P&I
190%
$13,248
Property Taxes
35%
$2,473
Home Insurance
13%
$928
HOA
0%
$0
Property Management
12%
$838
CapEx
4%
$279
Vacancy
3%
$210
Maintenance
4%
$279
Other
11%
$769