Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.91% first-year return on $542k initial cash invested.
-20.91%
Cash On Cash
2.1%
Cap Rate
0.33
DSCR
$11,120
Rent
-$9,443
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,120 income − $20,563 expenses = $9,443 out of pocket
Investment Breakdown
|
Purchase Price
$2495k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$542k
Downpayment
20%
$499k
Closing costs
1%
$24,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,120
Total Expenses
$20,563
Mortgage P&I
120%
$13,372
Property Taxes
23%
$2,537
Home Insurance
8%
$873
HOA
0%
$0
Property Management
12%
$1,334
CapEx
4%
$445
Vacancy
3%
$334
Maintenance
4%
$445
Other
11%
$1,223