Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.99% first-year return on $552k initial cash invested.
-23.99%
Cash On Cash
1.32%
Cap Rate
0.21
DSCR
$8,974
Rent
-$11,026
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,974 income − $20,000 expenses = $11,026 out of pocket
Investment Breakdown
|
Purchase Price
$2541k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$552k
Downpayment
20%
$508k
Closing costs
1%
$25,406
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,974
Total Expenses
$20,000
Mortgage P&I
150%
$13,462
Property Taxes
29%
$2,577
Home Insurance
10%
$910
HOA
0%
$0
Property Management
12%
$1,077
CapEx
4%
$359
Vacancy
3%
$269
Maintenance
4%
$359
Other
11%
$987