Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.88% first-year return on $580k initial cash invested.
-16.88%
Cash On Cash
2.52%
Cap Rate
0.42
DSCR
$11,722
Rent
-$8,156
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,722 income − $19,878 expenses = $8,156 out of pocket
Investment Breakdown
|
Purchase Price
$2676k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$580k
Downpayment
20%
$535k
Closing costs
1%
$26,757
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,722
Total Expenses
$19,878
Mortgage P&I
113%
$13,296
Property Taxes
14%
$1,634
Home Insurance
8%
$962
HOA
0%
$0
Property Management
12%
$1,407
CapEx
4%
$469
Vacancy
3%
$352
Maintenance
4%
$469
Other
11%
$1,289