Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.14% first-year return on $515k initial cash invested.
-18.14%
Cash On Cash
2.25%
Cap Rate
0.37
DSCR
$9,856
Rent
-$7,782
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,856 income − $17,638 expenses = $7,782 out of pocket
Investment Breakdown
|
Purchase Price
$2366k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$515k
Downpayment
20%
$473k
Closing costs
1%
$23,658
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,856
Total Expenses
$17,638
Mortgage P&I
120%
$11,816
Property Taxes
16%
$1,596
Home Insurance
9%
$875
HOA
0%
$0
Property Management
12%
$1,183
CapEx
4%
$394
Vacancy
3%
$296
Maintenance
4%
$394
Other
11%
$1,084