Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.22% first-year return on $529k initial cash invested.
-18.22%
Cash On Cash
2.24%
Cap Rate
0.37
DSCR
$9,669
Rent
-$8,040
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,669 income − $17,709 expenses = $8,040 out of pocket
Investment Breakdown
|
Purchase Price
$2436k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$529k
Downpayment
20%
$487k
Closing costs
1%
$24,356
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,669
Total Expenses
$17,709
Mortgage P&I
126%
$12,190
Property Taxes
13%
$1,221
Home Insurance
9%
$875
HOA
1%
$135
Property Management
12%
$1,160
CapEx
4%
$387
Vacancy
3%
$290
Maintenance
4%
$387
Other
11%
$1,064