Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -26.21% first-year return on $549k initial cash invested.
-26.21%
Cash On Cash
0.69%
Cap Rate
0.11
DSCR
$6,008
Rent
-$11,986
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,008 income − $17,994 expenses = $11,986 out of pocket
Investment Breakdown
|
Purchase Price
$2528k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$549k
Downpayment
20%
$506k
Closing costs
1%
$25,278
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,008
Total Expenses
$17,994
Mortgage P&I
220%
$13,200
Property Taxes
30%
$1,824
Home Insurance
15%
$928
HOA
0%
$0
Property Management
12%
$721
CapEx
4%
$240
Vacancy
3%
$180
Maintenance
4%
$240
Other
11%
$661