Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.34% first-year return on $584k initial cash invested.
-21.34%
Cash On Cash
1.61%
Cap Rate
0.26
DSCR
$8,067
Rent
-$10,386
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,067 income − $18,453 expenses = $10,386 out of pocket
Investment Breakdown
|
Purchase Price
$2695k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$584k
Downpayment
20%
$539k
Closing costs
1%
$26,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,067
Total Expenses
$18,453
Mortgage P&I
170%
$13,684
Property Taxes
13%
$1,083
Home Insurance
12%
$943
HOA
0%
$0
Property Management
12%
$968
CapEx
4%
$323
Vacancy
3%
$242
Maintenance
4%
$323
Other
11%
$887