Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.53% first-year return on $547k initial cash invested.
-17.53%
Cash On Cash
2.4%
Cap Rate
0.4
DSCR
$9,687
Rent
-$7,987
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,687 income − $17,674 expenses = $7,987 out of pocket
Investment Breakdown
|
Purchase Price
$2518k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$547k
Downpayment
20%
$504k
Closing costs
1%
$25,178
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,687
Total Expenses
$17,674
Mortgage P&I
130%
$12,637
Property Taxes
8%
$816
Home Insurance
10%
$928
HOA
0%
$0
Property Management
12%
$1,162
CapEx
4%
$387
Vacancy
3%
$291
Maintenance
4%
$387
Other
11%
$1,066