Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.36% first-year return on $524k initial cash invested.
-16.36%
Cash On Cash
2.6%
Cap Rate
0.44
DSCR
$11,516
Rent
-$7,152
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,516 income − $18,668 expenses = $7,152 out of pocket
Investment Breakdown
|
Purchase Price
$2412k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$524k
Downpayment
20%
$482k
Closing costs
1%
$24,117
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,516
Total Expenses
$18,668
Mortgage P&I
103%
$11,913
Property Taxes
17%
$1,966
Home Insurance
8%
$873
HOA
0%
$0
Property Management
12%
$1,382
CapEx
4%
$461
Vacancy
3%
$345
Maintenance
4%
$461
Other
11%
$1,267