Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.69% first-year return on $530k initial cash invested.
-15.69%
Cash On Cash
2.73%
Cap Rate
0.45
DSCR
$10,710
Rent
-$6,933
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,710 income − $17,643 expenses = $6,933 out of pocket
Investment Breakdown
|
Purchase Price
$2354k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$530k
Downpayment
20%
$471k
Closing costs
1%
$23,536
Rehab
0%
$0
Furnishing
2%
$36,000
Cashflow
Total Income
$10,710
Total Expenses
$17,643
Mortgage P&I
111%
$11,869
Property Taxes
12%
$1,310
Home Insurance
8%
$824
HOA
0%
$0
Property Management
12%
$1,285
CapEx
4%
$428
Vacancy
3%
$321
Maintenance
4%
$428
Other
11%
$1,178
Projection Charts
Investment Value YoY