Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.68% first-year return on $542k initial cash invested.
-23.68%
Cash On Cash
1.07%
Cap Rate
0.17
DSCR
$4,528
Rent
-$10,695
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,528 income − $15,223 expenses = $10,695 out of pocket
Investment Breakdown
|
Purchase Price
$2495k
Downpayment
20.0%
Interest Rate
6.6%
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
$4,528
Total Expenses
$15,223
Mortgage P&I
281%
$12,741
Property Taxes
2%
$70
Home Insurance
19%
$873
HOA
0%
$0
Property Management
12%
$543
CapEx
4%
$181
Vacancy
3%
$136
Maintenance
4%
$181
Other
11%
$498