Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.12% first-year return on $542k initial cash invested.
-20.12%
Cash On Cash
1.82%
Cap Rate
0.3
DSCR
$7,842
Rent
-$9,081
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,842 income − $16,923 expenses = $9,081 out of pocket
Investment Breakdown
|
Purchase Price
$2493k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$542k
Downpayment
20%
$499k
Closing costs
1%
$24,930
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,842
Total Expenses
$16,923
Mortgage P&I
160%
$12,557
Property Taxes
10%
$793
Home Insurance
12%
$906
HOA
0%
$0
Property Management
12%
$941
CapEx
4%
$314
Vacancy
3%
$235
Maintenance
4%
$314
Other
11%
$863