Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.29% first-year return on $543k initial cash invested.
-21.29%
Cash On Cash
1.63%
Cap Rate
0.27
DSCR
$9,616
Rent
-$9,628
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,616 income − $19,244 expenses = $9,628 out of pocket
Investment Breakdown
|
Purchase Price
$2499k
Downpayment
20.0%
Interest Rate
6.5%
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
$9,616
Total Expenses
$19,244
Mortgage P&I
131%
$12,642
Property Taxes
26%
$2,457
Home Insurance
9%
$875
HOA
0%
$0
Property Management
12%
$1,154
CapEx
4%
$385
Vacancy
3%
$288
Maintenance
4%
$385
Other
11%
$1,058