Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.2% first-year return on $574k initial cash invested.
-20.2%
Cash On Cash
1.94%
Cap Rate
0.32
DSCR
$11,512
Rent
-$9,666
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,512 income − $21,178 expenses = $9,666 out of pocket
Investment Breakdown
|
Purchase Price
$2648k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$574k
Downpayment
20%
$530k
Closing costs
1%
$26,482
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,512
Total Expenses
$21,178
Mortgage P&I
117%
$13,477
Property Taxes
24%
$2,720
Home Insurance
8%
$944
HOA
1%
$125
Property Management
12%
$1,381
CapEx
4%
$460
Vacancy
3%
$345
Maintenance
4%
$460
Other
11%
$1,266