Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.44% first-year return on $543k initial cash invested.
-17.44%
Cash On Cash
2.45%
Cap Rate
0.41
DSCR
$10,354
Rent
-$7,890
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,354 income − $18,244 expenses = $7,890 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
$10,354
Total Expenses
$18,244
Mortgage P&I
121%
$12,569
Property Taxes
12%
$1,210
Home Insurance
8%
$875
HOA
1%
$70
Property Management
12%
$1,242
CapEx
4%
$414
Vacancy
3%
$311
Maintenance
4%
$414
Other
11%
$1,139