Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -26.08% first-year return on $572k initial cash invested.
-26.08%
Cash On Cash
0.43%
Cap Rate
0.07
DSCR
$4,484
Rent
-$12,431
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,484 income − $16,915 expenses = $12,431 out of pocket
Investment Breakdown
|
Purchase Price
$2638k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$572k
Downpayment
20%
$528k
Closing costs
1%
$26,376
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,484
Total Expenses
$16,915
Mortgage P&I
294%
$13,193
Property Taxes
28%
$1,236
Home Insurance
21%
$962
HOA
0%
$0
Property Management
12%
$538
CapEx
4%
$179
Vacancy
3%
$135
Maintenance
4%
$179
Other
11%
$493