Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -26.47% first-year return on $546k initial cash invested.
-26.47%
Cash On Cash
0.4%
Cap Rate
0.07
DSCR
$7,695
Rent
-$12,051
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,695 income − $19,746 expenses = $12,051 out of pocket
Investment Breakdown
|
Purchase Price
$2516k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$546k
Downpayment
20%
$503k
Closing costs
1%
$25,160
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,695
Total Expenses
$19,746
Mortgage P&I
164%
$12,590
Property Taxes
48%
$3,700
Home Insurance
11%
$840
HOA
0%
$0
Property Management
12%
$923
CapEx
4%
$308
Vacancy
3%
$231
Maintenance
4%
$308
Other
11%
$846