Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.67% first-year return on $551k initial cash invested.
-18.67%
Cash On Cash
2.11%
Cap Rate
0.35
DSCR
$10,815
Rent
-$8,571
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,815 income − $19,386 expenses = $8,571 out of pocket
Investment Breakdown
|
Purchase Price
$2538k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$551k
Downpayment
20%
$508k
Closing costs
1%
$25,379
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,815
Total Expenses
$19,386
Mortgage P&I
116%
$12,592
Property Taxes
21%
$2,278
Home Insurance
8%
$838
HOA
0%
$0
Property Management
12%
$1,298
CapEx
4%
$433
Vacancy
3%
$324
Maintenance
4%
$433
Other
11%
$1,190