Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.83% first-year return on $551k initial cash invested.
-19.83%
Cash On Cash
1.99%
Cap Rate
0.32
DSCR
$8,674
Rent
-$9,110
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,674 income − $17,784 expenses = $9,110 out of pocket
Investment Breakdown
|
Purchase Price
$2540k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$551k
Downpayment
20%
$508k
Closing costs
1%
$25,395
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,674
Total Expenses
$17,784
Mortgage P&I
149%
$12,967
Property Taxes
11%
$927
Home Insurance
11%
$941
HOA
0%
$0
Property Management
12%
$1,041
CapEx
4%
$347
Vacancy
3%
$260
Maintenance
4%
$347
Other
11%
$954