Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.91% first-year return on $526k initial cash invested.
-19.91%
Cash On Cash
1.83%
Cap Rate
0.3
DSCR
$7,484
Rent
-$8,730
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,484 income − $16,214 expenses = $8,730 out of pocket
Investment Breakdown
|
Purchase Price
$2420k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$526k
Downpayment
20%
$484k
Closing costs
1%
$24,198
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,484
Total Expenses
$16,214
Mortgage P&I
162%
$12,130
Property Taxes
8%
$632
Home Insurance
12%
$908
HOA
0%
$0
Property Management
12%
$898
CapEx
4%
$299
Vacancy
3%
$225
Maintenance
4%
$299
Other
11%
$823