Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.04% first-year return on $543k initial cash invested.
-14.04%
Cash On Cash
3.12%
Cap Rate
0.52
DSCR
$10,716
Rent
-$6,352
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,716 income − $17,068 expenses = $6,352 out of pocket
Investment Breakdown
|
Purchase Price
$2500k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$543k
Downpayment
20%
$500k
Closing costs
1%
$25,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,716
Total Expenses
$17,068
Mortgage P&I
116%
$12,433
Property Taxes
1%
$116
Home Insurance
8%
$875
HOA
0%
$0
Property Management
12%
$1,286
CapEx
4%
$429
Vacancy
3%
$321
Maintenance
4%
$429
Other
11%
$1,179