Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.48% first-year return on $515k initial cash invested.
-15.48%
Cash On Cash
3.03%
Cap Rate
0.49
DSCR
$11,574
Rent
-$6,637
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,574 income − $18,211 expenses = $6,637 out of pocket
Investment Breakdown
|
Purchase Price
$2364k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$515k
Downpayment
20%
$473k
Closing costs
1%
$23,643
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,574
Total Expenses
$18,211
Mortgage P&I
105%
$12,140
Property Taxes
11%
$1,263
Home Insurance
8%
$873
HOA
0%
$0
Property Management
12%
$1,389
CapEx
4%
$463
Vacancy
3%
$347
Maintenance
4%
$463
Other
11%
$1,273