Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -28.63% first-year return on $542k initial cash invested.
-28.63%
Cash On Cash
-0.13%
Cap Rate
-0.02
DSCR
$3,738
Rent
-$12,928
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,738 income − $16,666 expenses = $12,928 out of pocket
Investment Breakdown
|
Purchase Price
$2495k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$542k
Downpayment
20%
$499k
Closing costs
1%
$24,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,738
Total Expenses
$16,666
Mortgage P&I
335%
$12,510
Property Taxes
54%
$2,011
Home Insurance
23%
$873
HOA
0%
$0
Property Management
12%
$449
CapEx
4%
$150
Vacancy
3%
$112
Maintenance
4%
$150
Other
11%
$411