Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.49% first-year return on $563k initial cash invested.
-20.49%
Cash On Cash
1.76%
Cap Rate
0.29
DSCR
$9,862
Rent
-$9,612
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,862 income − $19,474 expenses = $9,612 out of pocket
Investment Breakdown
|
Purchase Price
$2594k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$563k
Downpayment
20%
$519k
Closing costs
1%
$25,944
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,862
Total Expenses
$19,474
Mortgage P&I
132%
$13,027
Property Taxes
15%
$1,476
Home Insurance
10%
$980
HOA
6%
$639
Property Management
12%
$1,183
CapEx
4%
$394
Vacancy
3%
$296
Maintenance
4%
$394
Other
11%
$1,085