Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -25.76% first-year return on $540k initial cash invested.
-25.76%
Cash On Cash
0.98%
Cap Rate
0.15
DSCR
$7,680
Rent
-$11,604
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,680 income − $19,284 expenses = $11,604 out of pocket
Investment Breakdown
|
Purchase Price
$2488k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$540k
Downpayment
20%
$498k
Closing costs
1%
$24,880
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,680
Total Expenses
$19,284
Mortgage P&I
174%
$13,335
Property Taxes
32%
$2,467
Home Insurance
11%
$871
HOA
0%
$0
Property Management
12%
$922
CapEx
4%
$307
Vacancy
3%
$230
Maintenance
4%
$307
Other
11%
$845