Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.48% first-year return on $555k initial cash invested.
-16.48%
Cash On Cash
2.57%
Cap Rate
0.43
DSCR
$11,781
Rent
-$7,629
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,781 income − $19,410 expenses = $7,629 out of pocket
Investment Breakdown
|
Purchase Price
$2559k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$555k
Downpayment
20%
$512k
Closing costs
1%
$25,592
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,781
Total Expenses
$19,410
Mortgage P&I
107%
$12,630
Property Taxes
16%
$1,847
Home Insurance
8%
$928
HOA
0%
$0
Property Management
12%
$1,414
CapEx
4%
$471
Vacancy
3%
$353
Maintenance
4%
$471
Other
11%
$1,296