Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -24.67% first-year return on $543k initial cash invested.
-24.67%
Cash On Cash
1.18%
Cap Rate
0.18
DSCR
$6,772
Rent
-$11,160
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,772 income − $17,932 expenses = $11,160 out of pocket
Investment Breakdown
|
Purchase Price
$2499k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$543k
Downpayment
20%
$500k
Closing costs
1%
$24,990
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,772
Total Expenses
$17,932
Mortgage P&I
197%
$13,340
Property Taxes
21%
$1,414
Home Insurance
13%
$875
HOA
0%
$0
Property Management
12%
$813
CapEx
4%
$271
Vacancy
3%
$203
Maintenance
4%
$271
Other
11%
$745