Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.84% first-year return on $515k initial cash invested.
-18.84%
Cash On Cash
2.34%
Cap Rate
0.38
DSCR
$9,758
Rent
-$8,078
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,758 income − $17,836 expenses = $8,078 out of pocket
Investment Breakdown
|
Purchase Price
$2365k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$515k
Downpayment
20%
$473k
Closing costs
1%
$23,645
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,758
Total Expenses
$17,836
Mortgage P&I
126%
$12,308
Property Taxes
9%
$836
Home Insurance
9%
$875
HOA
5%
$500
Property Management
12%
$1,171
CapEx
4%
$390
Vacancy
3%
$293
Maintenance
4%
$390
Other
11%
$1,073