Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -24.93% first-year return on $543k initial cash invested.
-24.93%
Cash On Cash
0.62%
Cap Rate
0.1
DSCR
$3,386
Rent
-$11,280
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,386 income − $14,666 expenses = $11,280 out of pocket
Investment Breakdown
|
Purchase Price
$2500k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,386
Total Expenses
$14,666
Mortgage P&I
368%
$12,445
Property Taxes
6%
$196
Home Insurance
26%
$875
HOA
0%
$0
Property Management
12%
$406
CapEx
4%
$135
Vacancy
3%
$102
Maintenance
4%
$135
Other
11%
$372