Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.08% first-year return on $537k initial cash invested.
-18.08%
Cash On Cash
2.29%
Cap Rate
0.38
DSCR
$10,282
Rent
-$8,098
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,282 income − $18,380 expenses = $8,098 out of pocket
Investment Breakdown
|
Purchase Price
$2473k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$537k
Downpayment
20%
$495k
Closing costs
1%
$24,731
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,282
Total Expenses
$18,380
Mortgage P&I
121%
$12,398
Property Taxes
16%
$1,612
Home Insurance
9%
$875
HOA
0%
$0
Property Management
12%
$1,234
CapEx
4%
$411
Vacancy
3%
$308
Maintenance
4%
$411
Other
11%
$1,131