Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -27.32% first-year return on $564k initial cash invested.
-27.32%
Cash On Cash
0.27%
Cap Rate
0.04
DSCR
$2,193
Rent
-$12,837
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,193 income − $15,030 expenses = $12,837 out of pocket
Investment Breakdown
|
Purchase Price
$2600k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$564k
Downpayment
20%
$520k
Closing costs
1%
$25,998
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,193
Total Expenses
$15,030
Mortgage P&I
608%
$13,339
Property Taxes
2%
$35
Home Insurance
42%
$910
HOA
0%
$0
Property Management
12%
$263
CapEx
4%
$88
Vacancy
3%
$66
Maintenance
4%
$88
Other
11%
$241