Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.32% first-year return on $494k initial cash invested.
-21.32%
Cash On Cash
1.59%
Cap Rate
0.26
DSCR
$7,719
Rent
-$8,771
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,719 income − $16,490 expenses = $8,771 out of pocket
Investment Breakdown
|
Purchase Price
$2265k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$494k
Downpayment
20%
$453k
Closing costs
1%
$22,646
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,719
Total Expenses
$16,490
Mortgage P&I
149%
$11,467
Property Taxes
21%
$1,594
Home Insurance
10%
$804
HOA
0%
$0
Property Management
12%
$926
CapEx
4%
$309
Vacancy
3%
$232
Maintenance
4%
$309
Other
11%
$849