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 $538k initial cash invested.
-18.48%
Cash On Cash
2.36%
Cap Rate
0.38
DSCR
$11,668
Rent
-$8,284
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,668 income − $19,952 expenses = $8,284 out of pocket
Investment Breakdown
|
Purchase Price
$2476k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$538k
Downpayment
20%
$495k
Closing costs
1%
$24,764
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,668
Total Expenses
$19,952
Mortgage P&I
109%
$12,685
Property Taxes
21%
$2,409
Home Insurance
7%
$858
HOA
0%
$33
Property Management
12%
$1,400
CapEx
4%
$467
Vacancy
3%
$350
Maintenance
4%
$467
Other
11%
$1,283