Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.07% first-year return on $512k initial cash invested.
-18.07%
Cash On Cash
2.34%
Cap Rate
0.38
DSCR
$8,922
Rent
-$7,702
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,922 income − $16,624 expenses = $7,702 out of pocket
Investment Breakdown
|
Purchase Price
$2350k
Downpayment
20.0%
Interest Rate
6.5%
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
$8,922
Total Expenses
$16,624
Mortgage P&I
134%
$11,932
Property Taxes
8%
$738
Home Insurance
9%
$822
HOA
1%
$98
Property Management
12%
$1,071
CapEx
4%
$357
Vacancy
3%
$268
Maintenance
4%
$357
Other
11%
$981