Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.93% first-year return on $543k initial cash invested.
-18.93%
Cash On Cash
1.99%
Cap Rate
0.34
DSCR
$8,410
Rent
-$8,565
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,410 income − $16,975 expenses = $8,565 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
$8,410
Total Expenses
$16,975
Mortgage P&I
147%
$12,385
Property Taxes
10%
$857
Home Insurance
10%
$875
HOA
0%
$0
Property Management
12%
$1,009
CapEx
4%
$336
Vacancy
3%
$252
Maintenance
4%
$336
Other
11%
$925