Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -26.81% first-year return on $552k initial cash invested.
-26.81%
Cash On Cash
1%
Cap Rate
0.15
DSCR
$7,983
Rent
-$12,323
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,983 income − $20,306 expenses = $12,323 out of pocket
Investment Breakdown
|
Purchase Price
$2541k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$552k
Downpayment
20%
$508k
Closing costs
1%
$25,406
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,983
Total Expenses
$20,306
Mortgage P&I
177%
$14,120
Property Taxes
32%
$2,567
Home Insurance
11%
$906
HOA
0%
$0
Property Management
12%
$958
CapEx
4%
$319
Vacancy
3%
$239
Maintenance
4%
$319
Other
11%
$878