Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.69% first-year return on $514k initial cash invested.
-19.69%
Cash On Cash
1.93%
Cap Rate
0.32
DSCR
$9,728
Rent
-$8,430
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,728 income − $18,158 expenses = $8,430 out of pocket
Investment Breakdown
|
Purchase Price
$2361k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$514k
Downpayment
20%
$472k
Closing costs
1%
$23,606
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,728
Total Expenses
$18,158
Mortgage P&I
122%
$11,830
Property Taxes
22%
$2,182
Home Insurance
9%
$839
HOA
0%
$0
Property Management
12%
$1,167
CapEx
4%
$389
Vacancy
3%
$292
Maintenance
4%
$389
Other
11%
$1,070