Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.19% first-year return on $521k initial cash invested.
-22.19%
Cash On Cash
1.93%
Cap Rate
0.29
DSCR
$10,059
Rent
-$9,634
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,059 income − $19,693 expenses = $9,634 out of pocket
Investment Breakdown
|
Purchase Price
$2395k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$521k
Downpayment
20%
$479k
Closing costs
1%
$23,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,059
Total Expenses
$19,693
Mortgage P&I
130%
$13,081
Property Taxes
23%
$2,355
Home Insurance
8%
$838
HOA
0%
$0
Property Management
12%
$1,207
CapEx
4%
$402
Vacancy
3%
$302
Maintenance
4%
$402
Other
11%
$1,106