Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.23% first-year return on $528k initial cash invested.
-16.23%
Cash On Cash
2.67%
Cap Rate
0.45
DSCR
$11,772
Rent
-$7,139
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,772 income − $18,911 expenses = $7,139 out of pocket
Investment Breakdown
|
Purchase Price
$2428k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$528k
Downpayment
20%
$486k
Closing costs
1%
$24,284
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,772
Total Expenses
$18,911
Mortgage P&I
103%
$12,067
Property Taxes
16%
$1,921
Home Insurance
7%
$836
HOA
1%
$84
Property Management
12%
$1,413
CapEx
4%
$471
Vacancy
3%
$353
Maintenance
4%
$471
Other
11%
$1,295