Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.1% first-year return on $517k initial cash invested.
-16.1%
Cash On Cash
2.64%
Cap Rate
0.44
DSCR
$9,195
Rent
-$6,931
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,195 income − $16,126 expenses = $6,931 out of pocket
Investment Breakdown
|
Purchase Price
$2375k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$517k
Downpayment
20%
$475k
Closing costs
1%
$23,750
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,195
Total Expenses
$16,126
Mortgage P&I
128%
$11,784
Property Taxes
4%
$385
Home Insurance
9%
$831
HOA
0%
$0
Property Management
12%
$1,103
CapEx
4%
$368
Vacancy
3%
$276
Maintenance
4%
$368
Other
11%
$1,011