Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -27.8% first-year return on $570k initial cash invested.
-27.8%
Cash On Cash
0.21%
Cap Rate
0.03
DSCR
$5,776
Rent
-$13,207
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,776 income − $18,983 expenses = $13,207 out of pocket
Investment Breakdown
|
Purchase Price
$2629k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$570k
Downpayment
20%
$526k
Closing costs
1%
$26,290
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,776
Total Expenses
$18,983
Mortgage P&I
233%
$13,432
Property Taxes
43%
$2,473
Home Insurance
17%
$962
HOA
3%
$153
Property Management
12%
$693
CapEx
4%
$231
Vacancy
3%
$173
Maintenance
4%
$231
Other
11%
$635