Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.45% first-year return on $522k initial cash invested.
-22.45%
Cash On Cash
1.61%
Cap Rate
0.25
DSCR
$6,878
Rent
-$9,766
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,878 income − $16,644 expenses = $9,766 out of pocket
Investment Breakdown
|
Purchase Price
$2400k
Downpayment
20.0%
Interest Rate
7.0%
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
$6,878
Total Expenses
$16,644
Mortgage P&I
185%
$12,713
Property Taxes
10%
$715
Home Insurance
12%
$840
HOA
1%
$38
Property Management
12%
$825
CapEx
4%
$275
Vacancy
3%
$206
Maintenance
4%
$275
Other
11%
$757