Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.35% first-year return on $522k initial cash invested.
-23.35%
Cash On Cash
1.92%
Cap Rate
0.28
DSCR
$7,572
Rent
-$10,149
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,572 income − $17,721 expenses = $10,149 out of pocket
Investment Breakdown
|
Purchase Price
$2398k
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$522k
Downpayment
20%
$480k
Closing costs
1%
$23,978
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,572
Total Expenses
$17,721
Mortgage P&I
181%
$13,676
Property Taxes
7%
$537
Home Insurance
11%
$838
HOA
1%
$95
Property Management
12%
$909
CapEx
4%
$303
Vacancy
3%
$227
Maintenance
4%
$303
Other
11%
$833