Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -26.78% first-year return on $512k initial cash invested.
-26.78%
Cash On Cash
0.23%
Cap Rate
0.04
DSCR
$2,174
Rent
-$11,415
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,174 income − $13,589 expenses = $11,415 out of pocket
Investment Breakdown
|
Purchase Price
$2350k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$512k
Downpayment
20%
$470k
Closing costs
1%
$23,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,174
Total Expenses
$13,589
Mortgage P&I
542%
$11,780
Property Taxes
11%
$248
Home Insurance
38%
$822
HOA
0%
$0
Property Management
12%
$261
CapEx
4%
$87
Vacancy
3%
$65
Maintenance
4%
$87
Other
11%
$239