Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.55% first-year return on $522k initial cash invested.
-20.55%
Cash On Cash
1.6%
Cap Rate
0.27
DSCR
$6,586
Rent
-$8,933
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,586 income − $15,519 expenses = $8,933 out of pocket
Investment Breakdown
|
Purchase Price
$2398k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$522k
Downpayment
20%
$480k
Closing costs
1%
$23,980
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,586
Total Expenses
$15,519
Mortgage P&I
180%
$11,859
Property Taxes
9%
$583
Home Insurance
13%
$839
HOA
0%
$0
Property Management
12%
$790
CapEx
4%
$263
Vacancy
3%
$198
Maintenance
4%
$263
Other
11%
$724