Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.21% first-year return on $515k initial cash invested.
-18.21%
Cash On Cash
2.35%
Cap Rate
0.39
DSCR
$10,566
Rent
-$7,810
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,566 income − $18,376 expenses = $7,810 out of pocket
Investment Breakdown
|
Purchase Price
$2365k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$515k
Downpayment
20%
$473k
Closing costs
1%
$23,652
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,566
Total Expenses
$18,376
Mortgage P&I
114%
$12,018
Property Taxes
16%
$1,640
Home Insurance
9%
$970
HOA
1%
$155
Property Management
12%
$1,268
CapEx
4%
$423
Vacancy
3%
$317
Maintenance
4%
$423
Other
11%
$1,162