Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.14% first-year return on $550k initial cash invested.
-18.14%
Cash On Cash
2.35%
Cap Rate
0.39
DSCR
$10,860
Rent
-$8,307
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,860 income − $19,167 expenses = $8,307 out of pocket
Investment Breakdown
|
Purchase Price
$2532k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$550k
Downpayment
20%
$506k
Closing costs
1%
$25,315
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,860
Total Expenses
$19,167
Mortgage P&I
118%
$12,825
Property Taxes
16%
$1,779
Home Insurance
8%
$871
HOA
0%
$0
Property Management
12%
$1,303
CapEx
4%
$434
Vacancy
3%
$326
Maintenance
4%
$434
Other
11%
$1,195