Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.07% first-year return on $543k initial cash invested.
-22.07%
Cash On Cash
1.35%
Cap Rate
0.22
DSCR
$5,706
Rent
-$9,985
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,706 income − $15,691 expenses = $9,985 out of pocket
Investment Breakdown
|
Purchase Price
$2500k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$543k
Downpayment
20%
$500k
Closing costs
1%
$24,999
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,706
Total Expenses
$15,691
Mortgage P&I
220%
$12,559
Property Taxes
6%
$317
Home Insurance
15%
$875
HOA
0%
$0
Property Management
12%
$685
CapEx
4%
$228
Vacancy
3%
$171
Maintenance
4%
$228
Other
11%
$628