Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -24.83% first-year return on $503k initial cash invested.
-24.83%
Cash On Cash
0.72%
Cap Rate
0.12
DSCR
$5,276
Rent
-$10,409
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,276 income − $15,685 expenses = $10,409 out of pocket
Investment Breakdown
|
Purchase Price
$2310k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$503k
Downpayment
20%
$462k
Closing costs
1%
$23,101
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,276
Total Expenses
$15,685
Mortgage P&I
219%
$11,577
Property Taxes
25%
$1,323
Home Insurance
16%
$857
HOA
3%
$135
Property Management
12%
$633
CapEx
4%
$211
Vacancy
3%
$158
Maintenance
4%
$211
Other
11%
$580