Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.48% first-year return on $539k initial cash invested.
-18.48%
Cash On Cash
2.16%
Cap Rate
0.36
DSCR
$8,727
Rent
-$8,297
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,727 income − $17,024 expenses = $8,297 out of pocket
Investment Breakdown
|
Purchase Price
$2480k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$539k
Downpayment
20%
$496k
Closing costs
1%
$24,800
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,727
Total Expenses
$17,024
Mortgage P&I
142%
$12,418
Property Taxes
9%
$771
Home Insurance
10%
$868
HOA
0%
$0
Property Management
12%
$1,047
CapEx
4%
$349
Vacancy
3%
$262
Maintenance
4%
$349
Other
11%
$960