Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.46% first-year return on $521k initial cash invested.
-20.46%
Cash On Cash
2.39%
Cap Rate
0.36
DSCR
$11,354
Rent
-$8,882
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,354 income − $20,236 expenses = $8,882 out of pocket
Investment Breakdown
|
Purchase Price
$2395k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$521k
Downpayment
20%
$479k
Closing costs
1%
$23,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,354
Total Expenses
$20,236
Mortgage P&I
116%
$13,203
Property Taxes
21%
$2,335
Home Insurance
7%
$838
HOA
0%
$0
Property Management
12%
$1,362
CapEx
4%
$454
Vacancy
3%
$341
Maintenance
4%
$454
Other
11%
$1,249