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 $554k initial cash invested.
-20.34%
Cash On Cash
1.89%
Cap Rate
0.31
DSCR
$11,259
Rent
-$9,400
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,259 income − $20,659 expenses = $9,400 out of pocket
Investment Breakdown
|
Purchase Price
$2555k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$554k
Downpayment
20%
$511k
Closing costs
1%
$25,547
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,259
Total Expenses
$20,659
Mortgage P&I
115%
$12,972
Property Taxes
26%
$2,898
Home Insurance
9%
$962
HOA
0%
$0
Property Management
12%
$1,351
CapEx
4%
$450
Vacancy
3%
$338
Maintenance
4%
$450
Other
11%
$1,238