Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.08% first-year return on $522k initial cash invested.
-20.08%
Cash On Cash
1.79%
Cap Rate
0.3
DSCR
$7,378
Rent
-$8,733
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,378 income − $16,111 expenses = $8,733 out of pocket
Investment Breakdown
|
Purchase Price
$2400k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$522k
Downpayment
20%
$480k
Closing costs
1%
$24,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,378
Total Expenses
$16,111
Mortgage P&I
163%
$12,010
Property Taxes
10%
$715
Home Insurance
11%
$840
HOA
1%
$38
Property Management
12%
$885
CapEx
4%
$295
Vacancy
3%
$221
Maintenance
4%
$295
Other
11%
$812