Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.4% first-year return on $522k initial cash invested.
-22.4%
Cash On Cash
1.45%
Cap Rate
0.23
DSCR
$7,084
Rent
-$9,738
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,084 income − $16,822 expenses = $9,738 out of pocket
Investment Breakdown
|
Purchase Price
$2399k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$522k
Downpayment
20%
$480k
Closing costs
1%
$23,990
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,084
Total Expenses
$16,822
Mortgage P&I
174%
$12,352
Property Taxes
17%
$1,222
Home Insurance
12%
$840
HOA
0%
$0
Property Management
12%
$850
CapEx
4%
$283
Vacancy
3%
$213
Maintenance
4%
$283
Other
11%
$779