Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.51% first-year return on $535k initial cash invested.
-19.51%
Cash On Cash
1.94%
Cap Rate
0.32
DSCR
$9,564
Rent
-$8,705
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,564 income − $18,269 expenses = $8,705 out of pocket
Investment Breakdown
|
Purchase Price
$2464k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$535k
Downpayment
20%
$493k
Closing costs
1%
$24,635
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,564
Total Expenses
$18,269
Mortgage P&I
129%
$12,300
Property Taxes
19%
$1,858
Home Insurance
9%
$858
HOA
0%
$0
Property Management
12%
$1,148
CapEx
4%
$383
Vacancy
3%
$287
Maintenance
4%
$383
Other
11%
$1,052