Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.21% first-year return on $557k initial cash invested.
-9.21%
Cash On Cash
4.34%
Cap Rate
0.72
DSCR
$17,776
Rent
-$4,277
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$17,776 income − $22,053 expenses = $4,277 out of pocket
Investment Breakdown
|
Purchase Price
$2567k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$557k
Downpayment
20%
$513k
Closing costs
1%
$25,670
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$17,776
Total Expenses
$22,053
Mortgage P&I
72%
$12,855
Property Taxes
13%
$2,227
Home Insurance
5%
$928
HOA
0%
$0
Property Management
12%
$2,133
CapEx
4%
$711
Vacancy
3%
$533
Maintenance
4%
$711
Other
11%
$1,955