Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.31% first-year return on $529k initial cash invested.
-16.31%
Cash On Cash
2.69%
Cap Rate
0.45
DSCR
$11,778
Rent
-$7,187
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,778 income − $18,965 expenses = $7,187 out of pocket
Investment Breakdown
|
Purchase Price
$2432k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$529k
Downpayment
20%
$486k
Closing costs
1%
$24,324
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,778
Total Expenses
$18,965
Mortgage P&I
103%
$12,160
Property Taxes
16%
$1,927
Home Insurance
7%
$874
HOA
0%
$0
Property Management
12%
$1,413
CapEx
4%
$471
Vacancy
3%
$353
Maintenance
4%
$471
Other
11%
$1,296