Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.41% first-year return on $521k initial cash invested.
-18.41%
Cash On Cash
2.06%
Cap Rate
0.35
DSCR
$7,767
Rent
-$7,993
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,767 income − $15,760 expenses = $7,993 out of pocket
Investment Breakdown
|
Purchase Price
$2395k
Downpayment
20.0%
Interest Rate
6.3%
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
$7,767
Total Expenses
$15,760
Mortgage P&I
152%
$11,797
Property Taxes
5%
$421
Home Insurance
11%
$838
HOA
1%
$63
Property Management
12%
$932
CapEx
4%
$311
Vacancy
3%
$233
Maintenance
4%
$311
Other
11%
$854