Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.21% first-year return on $524k initial cash invested.
-21.21%
Cash On Cash
1.58%
Cap Rate
0.26
DSCR
$8,730
Rent
-$9,255
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,730 income − $17,985 expenses = $9,255 out of pocket
Investment Breakdown
|
Purchase Price
$2408k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$524k
Downpayment
20%
$482k
Closing costs
1%
$24,077
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,730
Total Expenses
$17,985
Mortgage P&I
138%
$12,071
Property Taxes
24%
$2,073
Home Insurance
10%
$873
HOA
0%
$0
Property Management
12%
$1,048
CapEx
4%
$349
Vacancy
3%
$262
Maintenance
4%
$349
Other
11%
$960