Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.27% first-year return on $547k initial cash invested.
-17.27%
Cash On Cash
2.47%
Cap Rate
0.41
DSCR
$11,206
Rent
-$7,867
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,206 income − $19,073 expenses = $7,867 out of pocket
Investment Breakdown
|
Purchase Price
$2518k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$547k
Downpayment
20%
$504k
Closing costs
1%
$25,178
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,206
Total Expenses
$19,073
Mortgage P&I
113%
$12,607
Property Taxes
16%
$1,748
Home Insurance
8%
$908
HOA
0%
$0
Property Management
12%
$1,345
CapEx
4%
$448
Vacancy
3%
$336
Maintenance
4%
$448
Other
11%
$1,233