Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -25.54% first-year return on $510k initial cash invested.
-25.54%
Cash On Cash
0.51%
Cap Rate
0.09
DSCR
$6,272
Rent
-$10,849
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,272 income − $17,121 expenses = $10,849 out of pocket
Investment Breakdown
|
Purchase Price
$2342k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$510k
Downpayment
20%
$468k
Closing costs
1%
$23,420
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,272
Total Expenses
$17,121
Mortgage P&I
185%
$11,584
Property Taxes
36%
$2,286
Home Insurance
18%
$1,118
HOA
0%
$0
Property Management
12%
$753
CapEx
4%
$251
Vacancy
3%
$188
Maintenance
4%
$251
Other
11%
$690