Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.6% first-year return on $541k initial cash invested.
-19.6%
Cash On Cash
2.25%
Cap Rate
0.35
DSCR
$8,637
Rent
-$8,834
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,637 income − $17,471 expenses = $8,834 out of pocket
Investment Breakdown
|
Purchase Price
$2490k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$541k
Downpayment
20%
$498k
Closing costs
1%
$24,903
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,637
Total Expenses
$17,471
Mortgage P&I
152%
$13,160
Property Taxes
4%
$381
Home Insurance
11%
$928
HOA
1%
$67
Property Management
12%
$1,036
CapEx
4%
$345
Vacancy
3%
$259
Maintenance
4%
$345
Other
11%
$950