Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.38% first-year return on $542k initial cash invested.
-18.38%
Cash On Cash
2.24%
Cap Rate
0.37
DSCR
$8,116
Rent
-$8,299
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,116 income − $16,415 expenses = $8,299 out of pocket
Investment Breakdown
|
Purchase Price
$2495k
Downpayment
20.0%
Interest Rate
6.5%
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
$8,116
Total Expenses
$16,415
Mortgage P&I
156%
$12,627
Property Taxes
2%
$155
Home Insurance
11%
$873
HOA
0%
$0
Property Management
12%
$974
CapEx
4%
$325
Vacancy
3%
$243
Maintenance
4%
$325
Other
11%
$893