Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -26.22% first-year return on $533k initial cash invested.
-26.22%
Cash On Cash
0.47%
Cap Rate
0.08
DSCR
$3,174
Rent
-$11,634
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,174 income − $14,808 expenses = $11,634 out of pocket
Investment Breakdown
|
Purchase Price
$2450k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$533k
Downpayment
20%
$490k
Closing costs
1%
$24,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,174
Total Expenses
$14,808
Mortgage P&I
393%
$12,469
Property Taxes
13%
$402
Home Insurance
27%
$858
HOA
0%
$0
Property Management
12%
$381
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$349