Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.6% first-year return on $543k initial cash invested.
-16.6%
Cash On Cash
2.88%
Cap Rate
0.46
DSCR
$11,266
Rent
-$7,511
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,266 income − $18,777 expenses = $7,511 out of pocket
Investment Breakdown
|
Purchase Price
$2500k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$543k
Downpayment
20%
$500k
Closing costs
1%
$25,001
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,266
Total Expenses
$18,777
Mortgage P&I
116%
$13,055
Property Taxes
4%
$476
Home Insurance
8%
$908
HOA
5%
$507
Property Management
12%
$1,352
CapEx
4%
$451
Vacancy
3%
$338
Maintenance
4%
$451
Other
11%
$1,239