Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -25.45% first-year return on $543k initial cash invested.
-25.45%
Cash On Cash
0.75%
Cap Rate
0.12
DSCR
$8,997
Rent
-$11,515
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,997 income − $20,512 expenses = $11,515 out of pocket
Investment Breakdown
|
Purchase Price
$2500k
Downpayment
20.0%
Interest Rate
6.6%
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
$8,997
Total Expenses
$20,512
Mortgage P&I
141%
$12,723
Property Taxes
43%
$3,854
Home Insurance
10%
$875
HOA
0%
$0
Property Management
12%
$1,080
CapEx
4%
$360
Vacancy
3%
$270
Maintenance
4%
$360
Other
11%
$990