Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14% first-year return on $528k initial cash invested.
-14%
Cash On Cash
3.21%
Cap Rate
0.53
DSCR
$11,919
Rent
-$6,158
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,919 income − $18,077 expenses = $6,158 out of pocket
Investment Breakdown
|
Purchase Price
$2428k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$528k
Downpayment
20%
$486k
Closing costs
1%
$24,283
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,919
Total Expenses
$18,077
Mortgage P&I
102%
$12,173
Property Taxes
8%
$962
Home Insurance
7%
$889
HOA
0%
$0
Property Management
12%
$1,430
CapEx
4%
$477
Vacancy
3%
$358
Maintenance
4%
$477
Other
11%
$1,311