Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.68% first-year return on $541k initial cash invested.
-20.68%
Cash On Cash
1.7%
Cap Rate
0.28
DSCR
$9,828
Rent
-$9,328
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,828 income − $19,156 expenses = $9,328 out of pocket
Investment Breakdown
|
Purchase Price
$2492k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$541k
Downpayment
20%
$498k
Closing costs
1%
$24,921
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,828
Total Expenses
$19,156
Mortgage P&I
127%
$12,463
Property Taxes
25%
$2,444
Home Insurance
9%
$908
HOA
0%
$0
Property Management
12%
$1,179
CapEx
4%
$393
Vacancy
3%
$295
Maintenance
4%
$393
Other
11%
$1,081