Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.65% first-year return on $539k initial cash invested.
-4.65%
Cash On Cash
4.8%
Cap Rate
0.83
DSCR
$12,285
Rent
-$2,090
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$12,285 income − $14,375 expenses = $2,090 out of pocket
Investment Breakdown
|
Purchase Price
$1900k
Downpayment
25.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$539k
Downpayment
25%
$475k
Closing costs
1%
$19,000
Rehab
1%
$20,000
Furnishing
1%
$25,000
Cashflow
Total Income
$12,285
Total Expenses
$14,375
Mortgage P&I
75%
$9,203
Property Taxes
2%
$295
Home Insurance
5%
$663
HOA
0%
$38
Property Management
12%
$1,474
CapEx
4%
$491
Vacancy
3%
$369
Maintenance
4%
$491
Other
11%
$1,351
Projection Charts
Investment Value YoY