Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -26.79% first-year return on $498k initial cash invested.
-26.79%
Cash On Cash
0.65%
Cap Rate
0.1
DSCR
$6,226
Rent
-$11,128
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,226 income − $17,354 expenses = $11,128 out of pocket
Investment Breakdown
|
Purchase Price
$2288k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$498k
Downpayment
20%
$458k
Closing costs
1%
$22,880
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,226
Total Expenses
$17,354
Mortgage P&I
195%
$12,110
Property Taxes
37%
$2,326
Home Insurance
13%
$801
HOA
0%
$0
Property Management
12%
$747
CapEx
4%
$249
Vacancy
3%
$187
Maintenance
4%
$249
Other
11%
$685