Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -24.52% first-year return on $543k initial cash invested.
-24.52%
Cash On Cash
1.07%
Cap Rate
0.17
DSCR
$7,974
Rent
-$11,096
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,974 income − $19,070 expenses = $11,096 out of pocket
Investment Breakdown
|
Purchase Price
$2500k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$543k
Downpayment
20%
$500k
Closing costs
1%
$25,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,974
Total Expenses
$19,070
Mortgage P&I
163%
$13,005
Property Taxes
31%
$2,479
Home Insurance
11%
$875
HOA
0%
$0
Property Management
12%
$957
CapEx
4%
$319
Vacancy
3%
$239
Maintenance
4%
$319
Other
11%
$877