Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.97% first-year return on $554k initial cash invested.
-14.97%
Cash On Cash
2.93%
Cap Rate
0.49
DSCR
$11,439
Rent
-$6,917
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,439 income − $18,356 expenses = $6,917 out of pocket
Investment Breakdown
|
Purchase Price
$2555k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$554k
Downpayment
20%
$511k
Closing costs
1%
$25,546
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,439
Total Expenses
$18,356
Mortgage P&I
111%
$12,694
Property Taxes
9%
$1,011
Home Insurance
7%
$761
HOA
0%
$0
Property Management
12%
$1,373
CapEx
4%
$458
Vacancy
3%
$343
Maintenance
4%
$458
Other
11%
$1,258