Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.66% first-year return on $542k initial cash invested.
-22.66%
Cash On Cash
1.19%
Cap Rate
0.2
DSCR
$6,660
Rent
-$10,233
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,660 income − $16,893 expenses = $10,233 out of pocket
Investment Breakdown
|
Purchase Price
$2495k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$542k
Downpayment
20%
$499k
Closing costs
1%
$24,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,660
Total Expenses
$16,893
Mortgage P&I
187%
$12,438
Property Taxes
17%
$1,102
Home Insurance
13%
$873
HOA
3%
$216
Property Management
12%
$799
CapEx
4%
$266
Vacancy
3%
$200
Maintenance
4%
$266
Other
11%
$733