Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -25.26% first-year return on $554k initial cash invested.
-25.26%
Cash On Cash
0.7%
Cap Rate
0.12
DSCR
$4,246
Rent
-$11,652
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,246 income − $15,898 expenses = $11,652 out of pocket
Investment Breakdown
|
Purchase Price
$2550k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$554k
Downpayment
20%
$510k
Closing costs
1%
$25,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,246
Total Expenses
$15,898
Mortgage P&I
306%
$12,977
Property Taxes
10%
$412
Home Insurance
21%
$892
HOA
4%
$173
Property Management
12%
$510
CapEx
4%
$170
Vacancy
3%
$127
Maintenance
4%
$170
Other
11%
$467