Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -27.27% first-year return on $511k initial cash invested.
-27.27%
Cash On Cash
0.04%
Cap Rate
0.01
DSCR
$2,109
Rent
-$11,621
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,109 income − $13,730 expenses = $11,621 out of pocket
Investment Breakdown
|
Purchase Price
$2349k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$511k
Downpayment
20%
$470k
Closing costs
1%
$23,490
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,109
Total Expenses
$13,730
Mortgage P&I
550%
$11,608
Property Taxes
28%
$584
Home Insurance
39%
$822
HOA
0%
$0
Property Management
12%
$253
CapEx
4%
$84
Vacancy
3%
$63
Maintenance
4%
$84
Other
11%
$232