Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -24.76% first-year return on $538k initial cash invested.
-24.76%
Cash On Cash
0.75%
Cap Rate
0.12
DSCR
$4,845
Rent
-$11,098
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,845 income − $15,943 expenses = $11,098 out of pocket
Investment Breakdown
|
Purchase Price
$2476k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$538k
Downpayment
20%
$495k
Closing costs
1%
$24,756
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,845
Total Expenses
$15,943
Mortgage P&I
257%
$12,452
Property Taxes
19%
$899
Home Insurance
20%
$945
HOA
0%
$0
Property Management
12%
$581
CapEx
4%
$194
Vacancy
3%
$145
Maintenance
4%
$194
Other
11%
$533