Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -26.04% first-year return on $522k initial cash invested.
-26.04%
Cash On Cash
1.1%
Cap Rate
0.17
DSCR
$4,664
Rent
-$11,326
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,664 income − $15,990 expenses = $11,326 out of pocket
Investment Breakdown
|
Purchase Price
$2400k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$522k
Downpayment
20%
$480k
Closing costs
1%
$24,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,664
Total Expenses
$15,990
Mortgage P&I
286%
$13,344
Property Taxes
5%
$219
Home Insurance
18%
$840
HOA
0%
$0
Property Management
12%
$560
CapEx
4%
$187
Vacancy
3%
$140
Maintenance
4%
$187
Other
11%
$513