Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.51% first-year return on $573k initial cash invested.
-20.51%
Cash On Cash
1.88%
Cap Rate
0.31
DSCR
$9,051
Rent
-$9,794
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,051 income − $18,845 expenses = $9,794 out of pocket
Investment Breakdown
|
Purchase Price
$2643k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$573k
Downpayment
20%
$529k
Closing costs
1%
$26,425
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,051
Total Expenses
$18,845
Mortgage P&I
150%
$13,573
Property Taxes
13%
$1,214
Home Insurance
11%
$980
HOA
0%
$0
Property Management
12%
$1,086
CapEx
4%
$362
Vacancy
3%
$272
Maintenance
4%
$362
Other
11%
$996