Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.82% first-year return on $515k initial cash invested.
-17.82%
Cash On Cash
2.41%
Cap Rate
0.4
DSCR
$9,531
Rent
-$7,651
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,531 income − $17,182 expenses = $7,651 out of pocket
Investment Breakdown
|
Purchase Price
$2368k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$515k
Downpayment
20%
$474k
Closing costs
1%
$23,680
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,531
Total Expenses
$17,182
Mortgage P&I
126%
$12,030
Property Taxes
11%
$1,020
Home Insurance
9%
$892
HOA
0%
$0
Property Management
12%
$1,144
CapEx
4%
$381
Vacancy
3%
$286
Maintenance
4%
$381
Other
11%
$1,048