Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -26.53% first-year return on $525k initial cash invested.
-26.53%
Cash On Cash
0.49%
Cap Rate
0.08
DSCR
$8,154
Rent
-$11,614
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,154 income − $19,768 expenses = $11,614 out of pocket
Investment Breakdown
|
Purchase Price
$2416k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$525k
Downpayment
20%
$483k
Closing costs
1%
$24,161
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,154
Total Expenses
$19,768
Mortgage P&I
151%
$12,277
Property Taxes
47%
$3,846
Home Insurance
11%
$873
HOA
0%
$0
Property Management
12%
$978
CapEx
4%
$326
Vacancy
3%
$245
Maintenance
4%
$326
Other
11%
$897