Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.05% first-year return on $543k initial cash invested.
-20.05%
Cash On Cash
1.74%
Cap Rate
0.29
DSCR
$7,059
Rent
-$9,068
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,059 income − $16,127 expenses = $9,068 out of pocket
Investment Breakdown
|
Purchase Price
$2499k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$543k
Downpayment
20%
$500k
Closing costs
1%
$24,990
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,059
Total Expenses
$16,127
Mortgage P&I
176%
$12,418
Property Taxes
5%
$385
Home Insurance
12%
$875
HOA
1%
$50
Property Management
12%
$847
CapEx
4%
$282
Vacancy
3%
$212
Maintenance
4%
$282
Other
11%
$776