Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -25.35% first-year return on $525k initial cash invested.
-25.35%
Cash On Cash
0.63%
Cap Rate
0.1
DSCR
$5,601
Rent
-$11,103
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,601 income − $16,704 expenses = $11,103 out of pocket
Investment Breakdown
|
Purchase Price
$2417k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$525k
Downpayment
20%
$483k
Closing costs
1%
$24,166
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,601
Total Expenses
$16,704
Mortgage P&I
217%
$12,141
Property Taxes
29%
$1,601
Home Insurance
16%
$908
HOA
3%
$150
Property Management
12%
$672
CapEx
4%
$224
Vacancy
3%
$168
Maintenance
4%
$224
Other
11%
$616