Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.55% first-year return on $533k initial cash invested.
-18.55%
Cash On Cash
2.22%
Cap Rate
0.37
DSCR
$10,035
Rent
-$8,235
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,035 income − $18,270 expenses = $8,235 out of pocket
Investment Breakdown
|
Purchase Price
$2451k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$533k
Downpayment
20%
$490k
Closing costs
1%
$24,509
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,035
Total Expenses
$18,270
Mortgage P&I
123%
$12,361
Property Taxes
16%
$1,590
Home Insurance
9%
$908
HOA
0%
$0
Property Management
12%
$1,204
CapEx
4%
$401
Vacancy
3%
$301
Maintenance
4%
$401
Other
11%
$1,104