Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -25.85% first-year return on $543k initial cash invested.
-25.85%
Cash On Cash
0.8%
Cap Rate
0.13
DSCR
$5,787
Rent
-$11,697
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,787 income − $17,484 expenses = $11,697 out of pocket
Investment Breakdown
|
Purchase Price
$2500k
Downpayment
20.0%
Interest Rate
6.9%
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
$5,787
Total Expenses
$17,484
Mortgage P&I
227%
$13,128
Property Taxes
26%
$1,514
Home Insurance
15%
$875
HOA
0%
$0
Property Management
12%
$694
CapEx
4%
$231
Vacancy
3%
$174
Maintenance
4%
$231
Other
11%
$637