Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.14% first-year return on $540k initial cash invested.
-21.14%
Cash On Cash
1.66%
Cap Rate
0.27
DSCR
$9,690
Rent
-$9,511
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,690 income − $19,201 expenses = $9,511 out of pocket
Investment Breakdown
|
Purchase Price
$2486k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$540k
Downpayment
20%
$497k
Closing costs
1%
$24,855
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,690
Total Expenses
$19,201
Mortgage P&I
130%
$12,554
Property Taxes
26%
$2,477
Home Insurance
9%
$874
HOA
0%
$0
Property Management
12%
$1,163
CapEx
4%
$388
Vacancy
3%
$291
Maintenance
4%
$388
Other
11%
$1,066