Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -25.22% first-year return on $543k initial cash invested.
-25.22%
Cash On Cash
0.65%
Cap Rate
0.11
DSCR
$3,726
Rent
-$11,411
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,726 income − $15,137 expenses = $11,411 out of pocket
Investment Breakdown
|
Purchase Price
$2500k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,726
Total Expenses
$15,137
Mortgage P&I
338%
$12,612
Property Taxes
10%
$383
Home Insurance
23%
$875
HOA
0%
$0
Property Management
12%
$447
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$410