Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -25.66% first-year return on $542k initial cash invested.
-25.66%
Cash On Cash
0.45%
Cap Rate
0.08
DSCR
$8,092
Rent
-$11,588
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,092 income − $19,680 expenses = $11,588 out of pocket
Investment Breakdown
|
Purchase Price
$2495k
Downpayment
20.0%
Interest Rate
6.2%
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
$8,092
Total Expenses
$19,680
Mortgage P&I
151%
$12,209
Property Taxes
48%
$3,846
Home Insurance
11%
$873
HOA
0%
$0
Property Management
12%
$971
CapEx
4%
$324
Vacancy
3%
$243
Maintenance
4%
$324
Other
11%
$890