Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -27.21% first-year return on $491k initial cash invested.
-27.21%
Cash On Cash
0.89%
Cap Rate
0.13
DSCR
$5,073
Rent
-$11,122
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,073 income − $16,195 expenses = $11,122 out of pocket
Investment Breakdown
|
Purchase Price
$2250k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$491k
Downpayment
20%
$450k
Closing costs
1%
$22,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,073
Total Expenses
$16,195
Mortgage P&I
248%
$12,582
Property Taxes
20%
$992
Home Insurance
16%
$788
HOA
2%
$108
Property Management
12%
$609
CapEx
4%
$203
Vacancy
3%
$152
Maintenance
4%
$203
Other
11%
$558