Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.77% first-year return on $543k initial cash invested.
-16.77%
Cash On Cash
2.67%
Cap Rate
0.44
DSCR
$9,628
Rent
-$7,582
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,628 income − $17,210 expenses = $7,582 out of pocket
Investment Breakdown
|
Purchase Price
$2498k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$543k
Downpayment
20%
$500k
Closing costs
1%
$24,980
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,628
Total Expenses
$17,210
Mortgage P&I
132%
$12,747
Property Taxes
3%
$316
Home Insurance
9%
$874
HOA
0%
$0
Property Management
12%
$1,155
CapEx
4%
$385
Vacancy
3%
$289
Maintenance
4%
$385
Other
11%
$1,059