Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -24.99% first-year return on $542k initial cash invested.
-24.99%
Cash On Cash
0.78%
Cap Rate
0.13
DSCR
$4,966
Rent
-$11,286
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,966 income − $16,252 expenses = $11,286 out of pocket
Investment Breakdown
|
Purchase Price
$2495k
Downpayment
20.0%
Interest Rate
6.6%
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
$4,966
Total Expenses
$16,252
Mortgage P&I
256%
$12,712
Property Taxes
20%
$978
Home Insurance
18%
$873
HOA
0%
$0
Property Management
12%
$596
CapEx
4%
$199
Vacancy
3%
$149
Maintenance
4%
$199
Other
11%
$546