Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.34% first-year return on $542k initial cash invested.
-20.34%
Cash On Cash
1.82%
Cap Rate
0.3
DSCR
$10,324
Rent
-$9,185
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,324 income − $19,509 expenses = $9,185 out of pocket
Investment Breakdown
|
Purchase Price
$2495k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$542k
Downpayment
20%
$499k
Closing costs
1%
$24,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,324
Total Expenses
$19,509
Mortgage P&I
122%
$12,548
Property Taxes
22%
$2,287
Home Insurance
8%
$873
HOA
3%
$290
Property Management
12%
$1,239
CapEx
4%
$413
Vacancy
3%
$310
Maintenance
4%
$413
Other
11%
$1,136