Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18% first-year return on $556k initial cash invested.
-18%
Cash On Cash
2.61%
Cap Rate
0.41
DSCR
$10,048
Rent
-$8,333
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,048 income − $18,381 expenses = $8,333 out of pocket
Investment Breakdown
|
Purchase Price
$2560k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$556k
Downpayment
20%
$512k
Closing costs
1%
$25,599
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,048
Total Expenses
$18,381
Mortgage P&I
134%
$13,489
Property Taxes
6%
$602
Home Insurance
9%
$874
HOA
0%
$0
Property Management
12%
$1,206
CapEx
4%
$402
Vacancy
3%
$301
Maintenance
4%
$402
Other
11%
$1,105