Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.72% first-year return on $554k initial cash invested.
-23.72%
Cash On Cash
1.09%
Cap Rate
0.18
DSCR
$7,150
Rent
-$10,947
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,150 income − $18,097 expenses = $10,947 out of pocket
Investment Breakdown
|
Purchase Price
$2552k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$554k
Downpayment
20%
$510k
Closing costs
1%
$25,516
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,150
Total Expenses
$18,097
Mortgage P&I
181%
$12,969
Property Taxes
25%
$1,770
Home Insurance
13%
$928
HOA
0%
$0
Property Management
12%
$858
CapEx
4%
$286
Vacancy
3%
$214
Maintenance
4%
$286
Other
11%
$786