Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -36.13% first-year return on $554k initial cash invested.
-36.13%
Cash On Cash
-1.63%
Cap Rate
-0.26
DSCR
$2,218
Rent
-$16,667
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,218 income − $18,885 expenses = $16,667 out of pocket
Investment Breakdown
|
Purchase Price
$2550k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,218
Total Expenses
$18,885
Mortgage P&I
591%
$13,112
Property Taxes
182%
$4,026
Home Insurance
40%
$892
HOA
5%
$100
Property Management
12%
$266
CapEx
4%
$89
Vacancy
3%
$67
Maintenance
4%
$89
Other
11%
$244