Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.24% first-year return on $542k initial cash invested.
-17.24%
Cash On Cash
2.5%
Cap Rate
0.41
DSCR
$8,850
Rent
-$7,787
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,850 income − $16,637 expenses = $7,787 out of pocket
Investment Breakdown
|
Purchase Price
$2495k
Downpayment
20.0%
Interest Rate
6.5%
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
$8,850
Total Expenses
$16,637
Mortgage P&I
143%
$12,640
Property Taxes
1%
$114
Home Insurance
10%
$873
HOA
0%
$0
Property Management
12%
$1,062
CapEx
4%
$354
Vacancy
3%
$266
Maintenance
4%
$354
Other
11%
$974