Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.89% first-year return on $553k initial cash invested.
-17.89%
Cash On Cash
2.32%
Cap Rate
0.39
DSCR
$9,135
Rent
-$8,242
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,135 income − $17,377 expenses = $8,242 out of pocket
Investment Breakdown
|
Purchase Price
$2547k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$553k
Downpayment
20%
$509k
Closing costs
1%
$25,466
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,135
Total Expenses
$17,377
Mortgage P&I
140%
$12,809
Property Taxes
6%
$509
Home Insurance
10%
$954
HOA
0%
$0
Property Management
12%
$1,096
CapEx
4%
$365
Vacancy
3%
$274
Maintenance
4%
$365
Other
11%
$1,005