Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -24.58% first-year return on $575k initial cash invested.
-24.58%
Cash On Cash
0.86%
Cap Rate
0.14
DSCR
$4,598
Rent
-$11,766
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,598 income − $16,364 expenses = $11,766 out of pocket
Investment Breakdown
|
Purchase Price
$2650k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$575k
Downpayment
20%
$530k
Closing costs
1%
$26,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,598
Total Expenses
$16,364
Mortgage P&I
293%
$13,492
Property Taxes
8%
$380
Home Insurance
20%
$928
HOA
0%
$0
Property Management
12%
$552
CapEx
4%
$184
Vacancy
3%
$138
Maintenance
4%
$184
Other
11%
$506