Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.46% first-year return on $542k initial cash invested.
-21.46%
Cash On Cash
1.86%
Cap Rate
0.29
DSCR
$7,652
Rent
-$9,694
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,652 income − $17,346 expenses = $9,694 out of pocket
Investment Breakdown
|
Purchase Price
$2495k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$542k
Downpayment
20%
$499k
Closing costs
1%
$24,952
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,652
Total Expenses
$17,346
Mortgage P&I
173%
$13,246
Property Taxes
8%
$588
Home Insurance
12%
$910
HOA
0%
$0
Property Management
12%
$918
CapEx
4%
$306
Vacancy
3%
$230
Maintenance
4%
$306
Other
11%
$842