Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.6% first-year return on $541k initial cash invested.
-19.6%
Cash On Cash
1.97%
Cap Rate
0.32
DSCR
$7,746
Rent
-$8,837
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,746 income − $16,583 expenses = $8,837 out of pocket
Investment Breakdown
|
Purchase Price
$2491k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$541k
Downpayment
20%
$498k
Closing costs
1%
$24,907
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,746
Total Expenses
$16,583
Mortgage P&I
163%
$12,611
Property Taxes
6%
$467
Home Insurance
11%
$871
HOA
0%
$0
Property Management
12%
$930
CapEx
4%
$310
Vacancy
3%
$232
Maintenance
4%
$310
Other
11%
$852