Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.1% first-year return on $537k initial cash invested.
-21.1%
Cash On Cash
2.17%
Cap Rate
0.33
DSCR
$10,426
Rent
-$9,443
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,426 income − $19,869 expenses = $9,443 out of pocket
Investment Breakdown
|
Purchase Price
$2472k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$537k
Downpayment
20%
$494k
Closing costs
1%
$24,722
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,426
Total Expenses
$19,869
Mortgage P&I
130%
$13,503
Property Taxes
20%
$2,052
Home Insurance
7%
$769
HOA
0%
$0
Property Management
12%
$1,251
CapEx
4%
$417
Vacancy
3%
$313
Maintenance
4%
$417
Other
11%
$1,147