Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.67% first-year return on $571k initial cash invested.
-21.67%
Cash On Cash
1.57%
Cap Rate
0.26
DSCR
$8,718
Rent
-$10,312
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,718 income − $19,030 expenses = $10,312 out of pocket
Investment Breakdown
|
Purchase Price
$2633k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$571k
Downpayment
20%
$527k
Closing costs
1%
$26,332
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,718
Total Expenses
$19,030
Mortgage P&I
154%
$13,401
Property Taxes
23%
$1,982
Home Insurance
8%
$682
HOA
0%
$0
Property Management
12%
$1,046
CapEx
4%
$349
Vacancy
3%
$262
Maintenance
4%
$349
Other
11%
$959