Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.67% first-year return on $532k initial cash invested.
-17.67%
Cash On Cash
2.38%
Cap Rate
0.4
DSCR
$11,559
Rent
-$7,838
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,559 income − $19,397 expenses = $7,838 out of pocket
Investment Breakdown
|
Purchase Price
$2449k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$532k
Downpayment
20%
$490k
Closing costs
1%
$24,490
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,559
Total Expenses
$19,397
Mortgage P&I
106%
$12,234
Property Taxes
20%
$2,359
Home Insurance
8%
$875
HOA
0%
$0
Property Management
12%
$1,387
CapEx
4%
$462
Vacancy
3%
$347
Maintenance
4%
$462
Other
11%
$1,271