Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.4% first-year return on $538k initial cash invested.
-15.4%
Cash On Cash
2.91%
Cap Rate
0.48
DSCR
$10,072
Rent
-$6,903
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,072 income − $16,975 expenses = $6,903 out of pocket
Investment Breakdown
|
Purchase Price
$2475k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$538k
Downpayment
20%
$495k
Closing costs
1%
$24,750
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,072
Total Expenses
$16,975
Mortgage P&I
124%
$12,505
Property Taxes
2%
$179
Home Insurance
9%
$866
HOA
0%
$0
Property Management
12%
$1,209
CapEx
4%
$403
Vacancy
3%
$302
Maintenance
4%
$403
Other
11%
$1,108