Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -30.91% first-year return on $543k initial cash invested.
-30.91%
Cash On Cash
-0.57%
Cap Rate
-0.09
DSCR
$2,920
Rent
-$13,989
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,920 income − $16,909 expenses = $13,989 out of pocket
Investment Breakdown
|
Purchase Price
$2500k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,920
Total Expenses
$16,909
Mortgage P&I
435%
$12,694
Property Taxes
78%
$2,271
Home Insurance
30%
$875
HOA
3%
$76
Property Management
12%
$350
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$321