Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.97% first-year return on $553k initial cash invested.
-18.97%
Cash On Cash
2.46%
Cap Rate
0.39
DSCR
$12,368
Rent
-$8,737
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$12,368 income − $21,105 expenses = $8,737 out of pocket
Investment Breakdown
|
Purchase Price
$2546k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$553k
Downpayment
20%
$509k
Closing costs
1%
$25,459
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$12,368
Total Expenses
$21,105
Mortgage P&I
109%
$13,462
Property Taxes
20%
$2,530
Home Insurance
7%
$908
HOA
0%
$0
Property Management
12%
$1,484
CapEx
4%
$495
Vacancy
3%
$371
Maintenance
4%
$495
Other
11%
$1,360