Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.06% first-year return on $512k initial cash invested.
-13.06%
Cash On Cash
3.38%
Cap Rate
0.56
DSCR
$11,049
Rent
-$5,566
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,049 income − $16,615 expenses = $5,566 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
$11,049
Total Expenses
$16,615
Mortgage P&I
106%
$11,741
Property Taxes
3%
$296
Home Insurance
7%
$822
HOA
0%
$0
Property Management
12%
$1,326
CapEx
4%
$442
Vacancy
3%
$331
Maintenance
4%
$442
Other
11%
$1,215