Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.29% first-year return on $534k initial cash invested.
-17.29%
Cash On Cash
2.55%
Cap Rate
0.42
DSCR
$10,872
Rent
-$7,696
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,872 income − $18,568 expenses = $7,696 out of pocket
Investment Breakdown
|
Purchase Price
$2457k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$534k
Downpayment
20%
$491k
Closing costs
1%
$24,573
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,872
Total Expenses
$18,568
Mortgage P&I
115%
$12,476
Property Taxes
11%
$1,155
Home Insurance
8%
$910
HOA
3%
$330
Property Management
12%
$1,305
CapEx
4%
$435
Vacancy
3%
$326
Maintenance
4%
$435
Other
11%
$1,196