Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.18% first-year return on $517k initial cash invested.
-21.18%
Cash On Cash
2.35%
Cap Rate
0.35
DSCR
$11,462
Rent
-$9,123
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,462 income − $20,585 expenses = $9,123 out of pocket
Investment Breakdown
|
Purchase Price
$2376k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$517k
Downpayment
20%
$475k
Closing costs
1%
$23,757
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,462
Total Expenses
$20,585
Mortgage P&I
116%
$13,327
Property Taxes
19%
$2,164
Home Insurance
7%
$858
HOA
3%
$340
Property Management
12%
$1,375
CapEx
4%
$458
Vacancy
3%
$344
Maintenance
4%
$458
Other
11%
$1,261