Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.23% first-year return on $541k initial cash invested.
-18.23%
Cash On Cash
2.25%
Cap Rate
0.38
DSCR
$11,818
Rent
-$8,216
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,818 income − $20,034 expenses = $8,216 out of pocket
Investment Breakdown
|
Purchase Price
$2490k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$541k
Downpayment
20%
$498k
Closing costs
1%
$24,900
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,818
Total Expenses
$20,034
Mortgage P&I
105%
$12,414
Property Taxes
14%
$1,676
Home Insurance
16%
$1,925
HOA
0%
$0
Property Management
12%
$1,418
CapEx
4%
$473
Vacancy
3%
$355
Maintenance
4%
$473
Other
11%
$1,300