Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.14% first-year return on $544k initial cash invested.
-19.14%
Cash On Cash
2.03%
Cap Rate
0.34
DSCR
$9,602
Rent
-$8,681
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,602 income − $18,283 expenses = $8,681 out of pocket
Investment Breakdown
|
Purchase Price
$2506k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$544k
Downpayment
20%
$501k
Closing costs
1%
$25,059
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,602
Total Expenses
$18,283
Mortgage P&I
131%
$12,534
Property Taxes
17%
$1,593
Home Insurance
9%
$892
HOA
0%
$0
Property Management
12%
$1,152
CapEx
4%
$384
Vacancy
3%
$288
Maintenance
4%
$384
Other
11%
$1,056