Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.09% first-year return on $522k initial cash invested.
-23.09%
Cash On Cash
1.91%
Cap Rate
0.28
DSCR
$9,932
Rent
-$10,051
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,932 income − $19,983 expenses = $10,051 out of pocket
Investment Breakdown
|
Purchase Price
$2402k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$522k
Downpayment
20%
$480k
Closing costs
1%
$24,017
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,932
Total Expenses
$19,983
Mortgage P&I
136%
$13,473
Property Taxes
23%
$2,311
Home Insurance
8%
$822
HOA
0%
$0
Property Management
12%
$1,192
CapEx
4%
$397
Vacancy
3%
$298
Maintenance
4%
$397
Other
11%
$1,093