Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.71% first-year return on $543k initial cash invested.
-23.71%
Cash On Cash
1.05%
Cap Rate
0.17
DSCR
$5,594
Rent
-$10,730
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,594 income − $16,324 expenses = $10,730 out of pocket
Investment Breakdown
|
Purchase Price
$2500k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$543k
Downpayment
20%
$500k
Closing costs
1%
$25,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,594
Total Expenses
$16,324
Mortgage P&I
227%
$12,694
Property Taxes
15%
$853
Home Insurance
16%
$875
HOA
0%
$0
Property Management
12%
$671
CapEx
4%
$224
Vacancy
3%
$168
Maintenance
4%
$224
Other
11%
$615