Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.06% first-year return on $521k initial cash invested.
-4.06%
Cash On Cash
5.49%
Cap Rate
0.91
DSCR
$17,248
Rent
-$1,764
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$17,248 income − $19,012 expenses = $1,764 out of pocket
Investment Breakdown
|
Purchase Price
$2395k
Downpayment
20.0%
Interest Rate
6.4%
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
$17,248
Total Expenses
$19,012
Mortgage P&I
70%
$12,035
Property Taxes
1%
$240
Home Insurance
5%
$873
HOA
0%
$0
Property Management
12%
$2,070
CapEx
4%
$690
Vacancy
3%
$517
Maintenance
4%
$690
Other
11%
$1,897