Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.78% first-year return on $554k initial cash invested.
-22.78%
Cash On Cash
1.11%
Cap Rate
0.19
DSCR
$5,582
Rent
-$10,508
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,582 income − $16,090 expenses = $10,508 out of pocket
Investment Breakdown
|
Purchase Price
$2550k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$554k
Downpayment
20%
$510k
Closing costs
1%
$25,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,582
Total Expenses
$16,090
Mortgage P&I
227%
$12,643
Property Taxes
12%
$658
Home Insurance
16%
$892
HOA
0%
$0
Property Management
12%
$670
CapEx
4%
$223
Vacancy
3%
$167
Maintenance
4%
$223
Other
11%
$614