Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.59% first-year return on $525k initial cash invested.
-17.59%
Cash On Cash
2.69%
Cap Rate
0.43
DSCR
$12,318
Rent
-$7,697
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$12,318 income − $20,015 expenses = $7,697 out of pocket
Investment Breakdown
|
Purchase Price
$2415k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$525k
Downpayment
20%
$483k
Closing costs
1%
$24,149
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$12,318
Total Expenses
$20,015
Mortgage P&I
102%
$12,624
Property Taxes
19%
$2,329
Home Insurance
7%
$873
HOA
0%
$0
Property Management
12%
$1,478
CapEx
4%
$493
Vacancy
3%
$370
Maintenance
4%
$493
Other
11%
$1,355