Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.75% first-year return on $543k initial cash invested.
-18.75%
Cash On Cash
2.17%
Cap Rate
0.36
DSCR
$11,364
Rent
-$8,478
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,364 income − $19,842 expenses = $8,478 out of pocket
Investment Breakdown
|
Purchase Price
$2498k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$543k
Downpayment
20%
$500k
Closing costs
1%
$24,980
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,364
Total Expenses
$19,842
Mortgage P&I
110%
$12,542
Property Taxes
23%
$2,561
Home Insurance
8%
$874
HOA
0%
$0
Property Management
12%
$1,364
CapEx
4%
$455
Vacancy
3%
$341
Maintenance
4%
$455
Other
11%
$1,250