Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.9% first-year return on $543k initial cash invested.
-19.9%
Cash On Cash
1.92%
Cap Rate
0.32
DSCR
$10,485
Rent
-$9,005
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,485 income − $19,490 expenses = $9,005 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
$10,485
Total Expenses
$19,490
Mortgage P&I
120%
$12,593
Property Taxes
23%
$2,458
Home Insurance
8%
$875
HOA
0%
$0
Property Management
12%
$1,258
CapEx
4%
$419
Vacancy
3%
$315
Maintenance
4%
$419
Other
11%
$1,153