Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.36% first-year return on $519k initial cash invested.
-22.36%
Cash On Cash
1.28%
Cap Rate
0.21
DSCR
$6,892
Rent
-$9,664
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,892 income − $16,556 expenses = $9,664 out of pocket
Investment Breakdown
|
Purchase Price
$2385k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$519k
Downpayment
20%
$477k
Closing costs
1%
$23,845
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,892
Total Expenses
$16,556
Mortgage P&I
173%
$11,940
Property Taxes
19%
$1,332
Home Insurance
13%
$873
HOA
1%
$67
Property Management
12%
$827
CapEx
4%
$276
Vacancy
3%
$207
Maintenance
4%
$276
Other
11%
$758