Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.28% first-year return on $533k initial cash invested.
-17.28%
Cash On Cash
2.55%
Cap Rate
0.42
DSCR
$11,646
Rent
-$7,669
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,646 income − $19,315 expenses = $7,669 out of pocket
Investment Breakdown
|
Purchase Price
$2450k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$533k
Downpayment
20%
$490k
Closing costs
1%
$24,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,646
Total Expenses
$19,315
Mortgage P&I
107%
$12,418
Property Taxes
18%
$2,079
Home Insurance
7%
$858
HOA
0%
$0
Property Management
12%
$1,398
CapEx
4%
$466
Vacancy
3%
$349
Maintenance
4%
$466
Other
11%
$1,281