Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -27% first-year return on $563k initial cash invested.
-27%
Cash On Cash
0.57%
Cap Rate
0.09
DSCR
$4,442
Rent
-$12,665
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,442 income − $17,107 expenses = $12,665 out of pocket
Investment Breakdown
|
Purchase Price
$2595k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$563k
Downpayment
20%
$519k
Closing costs
1%
$25,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,442
Total Expenses
$17,107
Mortgage P&I
309%
$13,717
Property Taxes
2%
$96
Home Insurance
20%
$908
HOA
20%
$875
Property Management
12%
$533
CapEx
4%
$178
Vacancy
3%
$133
Maintenance
4%
$178
Other
11%
$489