Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.79% first-year return on $543k initial cash invested.
-18.79%
Cash On Cash
2.16%
Cap Rate
0.35
DSCR
$8,192
Rent
-$8,504
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,192 income − $16,696 expenses = $8,504 out of pocket
Investment Breakdown
|
Purchase Price
$2500k
Downpayment
20.0%
Interest Rate
6.5%
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
$8,192
Total Expenses
$16,696
Mortgage P&I
155%
$12,672
Property Taxes
2%
$140
Home Insurance
11%
$875
HOA
3%
$223
Property Management
12%
$983
CapEx
4%
$328
Vacancy
3%
$246
Maintenance
4%
$328
Other
11%
$901