Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.83% first-year return on $543k initial cash invested.
-15.83%
Cash On Cash
2.87%
Cap Rate
0.47
DSCR
$11,894
Rent
-$7,161
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,894 income − $19,055 expenses = $7,161 out of pocket
Investment Breakdown
|
Purchase Price
$2500k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$543k
Downpayment
20%
$500k
Closing costs
1%
$25,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,894
Total Expenses
$19,055
Mortgage P&I
106%
$12,658
Property Taxes
9%
$1,014
Home Insurance
7%
$875
HOA
4%
$464
Property Management
12%
$1,427
CapEx
4%
$476
Vacancy
3%
$357
Maintenance
4%
$476
Other
11%
$1,308