Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.71% first-year return on $543k initial cash invested.
-15.71%
Cash On Cash
2.73%
Cap Rate
0.46
DSCR
$9,510
Rent
-$7,104
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,510 income − $16,614 expenses = $7,104 out of pocket
Investment Breakdown
|
Purchase Price
$2498k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$543k
Downpayment
20%
$500k
Closing costs
1%
$24,980
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,510
Total Expenses
$16,614
Mortgage P&I
131%
$12,413
Property Taxes
1%
$95
Home Insurance
9%
$874
HOA
0%
$0
Property Management
12%
$1,141
CapEx
4%
$380
Vacancy
3%
$285
Maintenance
4%
$380
Other
11%
$1,046