Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -27.05% first-year return on $548k initial cash invested.
-27.05%
Cash On Cash
1.03%
Cap Rate
0.15
DSCR
$9,210
Rent
-$12,359
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,210 income − $21,569 expenses = $12,359 out of pocket
Investment Breakdown
|
Purchase Price
$2525k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$548k
Downpayment
20%
$505k
Closing costs
1%
$25,250
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,210
Total Expenses
$21,569
Mortgage P&I
154%
$14,164
Property Taxes
34%
$3,094
Home Insurance
13%
$1,181
HOA
0%
$0
Property Management
12%
$1,105
CapEx
4%
$368
Vacancy
3%
$276
Maintenance
4%
$368
Other
11%
$1,013