Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -24.68% first-year return on $556k initial cash invested.
-24.68%
Cash On Cash
0.72%
Cap Rate
0.12
DSCR
$5,296
Rent
-$11,426
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,296 income − $16,722 expenses = $11,426 out of pocket
Investment Breakdown
|
Purchase Price
$2560k
Downpayment
20.0%
Interest Rate
6.4%
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
$5,296
Total Expenses
$16,722
Mortgage P&I
241%
$12,752
Property Taxes
23%
$1,225
Home Insurance
18%
$943
HOA
0%
$0
Property Management
12%
$636
CapEx
4%
$212
Vacancy
3%
$159
Maintenance
4%
$212
Other
11%
$583