Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -26.67% first-year return on $564k initial cash invested.
-26.67%
Cash On Cash
0.71%
Cap Rate
0.11
DSCR
$7,136
Rent
-$12,533
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,136 income − $19,669 expenses = $12,533 out of pocket
Investment Breakdown
|
Purchase Price
$2600k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$564k
Downpayment
20%
$520k
Closing costs
1%
$26,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,136
Total Expenses
$19,669
Mortgage P&I
193%
$13,777
Property Taxes
36%
$2,557
Home Insurance
13%
$910
HOA
0%
$0
Property Management
12%
$856
CapEx
4%
$285
Vacancy
3%
$214
Maintenance
4%
$285
Other
11%
$785