Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -28.11% first-year return on $542k initial cash invested.
-28.11%
Cash On Cash
0.04%
Cap Rate
0.01
DSCR
$2,922
Rent
-$12,693
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,922 income − $15,615 expenses = $12,693 out of pocket
Investment Breakdown
|
Purchase Price
$2495k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$542k
Downpayment
20%
$499k
Closing costs
1%
$24,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,922
Total Expenses
$15,615
Mortgage P&I
434%
$12,669
Property Taxes
37%
$1,079
Home Insurance
30%
$873
HOA
0%
$0
Property Management
12%
$351
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$321