Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.43% first-year return on $546k initial cash invested.
-17.43%
Cash On Cash
2.39%
Cap Rate
0.4
DSCR
$11,448
Rent
-$7,927
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,448 income − $19,375 expenses = $7,927 out of pocket
Investment Breakdown
|
Purchase Price
$2513k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$546k
Downpayment
20%
$503k
Closing costs
1%
$25,128
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,448
Total Expenses
$19,375
Mortgage P&I
109%
$12,468
Property Taxes
18%
$2,107
Home Insurance
8%
$908
HOA
0%
$0
Property Management
12%
$1,374
CapEx
4%
$458
Vacancy
3%
$343
Maintenance
4%
$458
Other
11%
$1,259