Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.55% first-year return on $543k initial cash invested.
-18.55%
Cash On Cash
2.96%
Cap Rate
0.44
DSCR
$13,551
Rent
-$8,394
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$13,551 income − $21,945 expenses = $8,394 out of pocket
Investment Breakdown
|
Purchase Price
$2500k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$543k
Downpayment
20%
$500k
Closing costs
1%
$25,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$13,551
Total Expenses
$21,945
Mortgage P&I
103%
$14,024
Property Taxes
18%
$2,438
Home Insurance
6%
$875
HOA
0%
$0
Property Management
12%
$1,626
CapEx
4%
$542
Vacancy
3%
$407
Maintenance
4%
$542
Other
11%
$1,491