Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.43% first-year return on $542k initial cash invested.
-14.43%
Cash On Cash
3.48%
Cap Rate
0.55
DSCR
$12,774
Rent
-$6,516
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$12,774 income − $19,290 expenses = $6,516 out of pocket
Investment Breakdown
|
Purchase Price
$2495k
Downpayment
20.0%
Interest Rate
7.0%
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
$12,774
Total Expenses
$19,290
Mortgage P&I
104%
$13,235
Property Taxes
7%
$839
Home Insurance
7%
$873
HOA
0%
$0
Property Management
12%
$1,533
CapEx
4%
$511
Vacancy
3%
$383
Maintenance
4%
$511
Other
11%
$1,405