Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -26.85% first-year return on $513k initial cash invested.
-26.85%
Cash On Cash
1.07%
Cap Rate
0.16
DSCR
$8,937
Rent
-$11,483
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,937 income − $20,420 expenses = $11,483 out of pocket
Investment Breakdown
|
Purchase Price
$2358k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$513k
Downpayment
20%
$472k
Closing costs
1%
$23,584
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,937
Total Expenses
$20,420
Mortgage P&I
148%
$13,230
Property Taxes
34%
$3,035
Home Insurance
13%
$1,118
HOA
0%
$0
Property Management
12%
$1,072
CapEx
4%
$357
Vacancy
3%
$268
Maintenance
4%
$357
Other
11%
$983