Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.76% first-year return on $542k initial cash invested.
-18.76%
Cash On Cash
2.3%
Cap Rate
0.37
DSCR
$9,624
Rent
-$8,471
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,624 income − $18,095 expenses = $8,471 out of pocket
Investment Breakdown
|
Purchase Price
$2495k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$542k
Downpayment
20%
$499k
Closing costs
1%
$24,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,624
Total Expenses
$18,095
Mortgage P&I
134%
$12,870
Property Taxes
10%
$1,006
Home Insurance
9%
$873
HOA
1%
$73
Property Management
12%
$1,155
CapEx
4%
$385
Vacancy
3%
$289
Maintenance
4%
$385
Other
11%
$1,059