Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -25% first-year return on $570k initial cash invested.
-25%
Cash On Cash
0.79%
Cap Rate
0.13
DSCR
$7,197
Rent
-$11,866
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,197 income − $19,063 expenses = $11,866 out of pocket
Investment Breakdown
|
Purchase Price
$2627k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$570k
Downpayment
20%
$525k
Closing costs
1%
$26,267
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,197
Total Expenses
$19,063
Mortgage P&I
185%
$13,314
Property Taxes
33%
$2,391
Home Insurance
13%
$908
HOA
0%
$2
Property Management
12%
$864
CapEx
4%
$288
Vacancy
3%
$216
Maintenance
4%
$288
Other
11%
$792