Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17% first-year return on $542k initial cash invested.
-17%
Cash On Cash
2.52%
Cap Rate
0.42
DSCR
$11,554
Rent
-$7,683
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,554 income − $19,237 expenses = $7,683 out of pocket
Investment Breakdown
|
Purchase Price
$2497k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$542k
Downpayment
20%
$499k
Closing costs
1%
$24,970
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,554
Total Expenses
$19,237
Mortgage P&I
108%
$12,474
Property Taxes
17%
$1,927
Home Insurance
8%
$908
HOA
0%
$0
Property Management
12%
$1,386
CapEx
4%
$462
Vacancy
3%
$347
Maintenance
4%
$462
Other
11%
$1,271