Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.29% first-year return on $544k initial cash invested.
-17.29%
Cash On Cash
2.7%
Cap Rate
0.43
DSCR
$10,964
Rent
-$7,841
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,964 income − $18,805 expenses = $7,841 out of pocket
Investment Breakdown
|
Purchase Price
$2506k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$544k
Downpayment
20%
$501k
Closing costs
1%
$25,062
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,964
Total Expenses
$18,805
Mortgage P&I
119%
$13,044
Property Taxes
7%
$770
Home Insurance
9%
$962
HOA
3%
$300
Property Management
12%
$1,316
CapEx
4%
$439
Vacancy
3%
$329
Maintenance
4%
$439
Other
11%
$1,206