Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21% first-year return on $515k initial cash invested.
-21%
Cash On Cash
1.89%
Cap Rate
0.3
DSCR
$9,051
Rent
-$9,008
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,051 income − $18,059 expenses = $9,008 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%
$23,653
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,051
Total Expenses
$18,059
Mortgage P&I
137%
$12,365
Property Taxes
21%
$1,934
Home Insurance
8%
$682
HOA
0%
$0
Property Management
12%
$1,086
CapEx
4%
$362
Vacancy
3%
$272
Maintenance
4%
$362
Other
11%
$996