Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.79% first-year return on $528k initial cash invested.
-17.79%
Cash On Cash
2.34%
Cap Rate
0.39
DSCR
$8,715
Rent
-$7,819
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,715 income − $16,534 expenses = $7,819 out of pocket
Investment Breakdown
|
Purchase Price
$2426k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$528k
Downpayment
20%
$485k
Closing costs
1%
$24,263
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,715
Total Expenses
$16,534
Mortgage P&I
140%
$12,209
Property Taxes
6%
$486
Home Insurance
10%
$875
HOA
0%
$0
Property Management
12%
$1,046
CapEx
4%
$349
Vacancy
3%
$261
Maintenance
4%
$349
Other
11%
$959