Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -27.26% first-year return on $509k initial cash invested.
-27.26%
Cash On Cash
1.05%
Cap Rate
0.15
DSCR
$4,776
Rent
-$11,570
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,776 income − $16,346 expenses = $11,570 out of pocket
Investment Breakdown
|
Purchase Price
$2340k
Downpayment
20.0%
Interest Rate
7.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$509k
Downpayment
20%
$468k
Closing costs
1%
$23,400
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,776
Total Expenses
$16,346
Mortgage P&I
281%
$13,418
Property Taxes
10%
$486
Home Insurance
17%
$819
HOA
0%
$0
Property Management
12%
$573
CapEx
4%
$191
Vacancy
3%
$143
Maintenance
4%
$191
Other
11%
$525