Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.79% first-year return on $534k initial cash invested.
-19.79%
Cash On Cash
1.88%
Cap Rate
0.31
DSCR
$9,609
Rent
-$8,803
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,609 income − $18,412 expenses = $8,803 out of pocket
Investment Breakdown
|
Purchase Price
$2457k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$534k
Downpayment
20%
$491k
Closing costs
1%
$24,565
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,609
Total Expenses
$18,412
Mortgage P&I
128%
$12,272
Property Taxes
23%
$2,181
Home Insurance
7%
$693
HOA
0%
$0
Property Management
12%
$1,153
CapEx
4%
$384
Vacancy
3%
$288
Maintenance
4%
$384
Other
11%
$1,057