Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.39% first-year return on $533k initial cash invested.
-19.39%
Cash On Cash
2.08%
Cap Rate
0.34
DSCR
$9,722
Rent
-$8,603
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,722 income − $18,325 expenses = $8,603 out of pocket
Investment Breakdown
|
Purchase Price
$2450k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$533k
Downpayment
20%
$490k
Closing costs
1%
$24,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,722
Total Expenses
$18,325
Mortgage P&I
128%
$12,469
Property Taxes
17%
$1,692
Home Insurance
9%
$858
HOA
0%
$0
Property Management
12%
$1,167
CapEx
4%
$389
Vacancy
3%
$292
Maintenance
4%
$389
Other
11%
$1,069