Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -26.95% first-year return on $513k initial cash invested.
-26.95%
Cash On Cash
0.58%
Cap Rate
0.09
DSCR
$6,538
Rent
-$11,520
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,538 income − $18,058 expenses = $11,520 out of pocket
Investment Breakdown
|
Purchase Price
$2357k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$513k
Downpayment
20%
$471k
Closing costs
1%
$23,569
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,538
Total Expenses
$18,058
Mortgage P&I
190%
$12,400
Property Taxes
33%
$2,188
Home Insurance
13%
$875
HOA
6%
$371
Property Management
12%
$785
CapEx
4%
$262
Vacancy
3%
$196
Maintenance
4%
$262
Other
11%
$719