Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.28% first-year return on $517k initial cash invested.
-23.28%
Cash On Cash
1.32%
Cap Rate
0.21
DSCR
$6,232
Rent
-$10,031
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,232 income − $16,263 expenses = $10,031 out of pocket
Investment Breakdown
|
Purchase Price
$2377k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$517k
Downpayment
20%
$475k
Closing costs
1%
$23,770
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,232
Total Expenses
$16,263
Mortgage P&I
199%
$12,392
Property Taxes
15%
$920
Home Insurance
13%
$832
HOA
0%
$0
Property Management
12%
$748
CapEx
4%
$249
Vacancy
3%
$187
Maintenance
4%
$249
Other
11%
$686