Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.83% first-year return on $507k initial cash invested.
-21.83%
Cash On Cash
1.79%
Cap Rate
0.28
DSCR
$11,302
Rent
-$9,233
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,302 income − $20,535 expenses = $9,233 out of pocket
Investment Breakdown
|
Purchase Price
$2331k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$507k
Downpayment
20%
$466k
Closing costs
1%
$23,306
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,302
Total Expenses
$20,535
Mortgage P&I
108%
$12,248
Property Taxes
32%
$3,623
Home Insurance
7%
$822
HOA
0%
$0
Property Management
12%
$1,356
CapEx
4%
$452
Vacancy
3%
$339
Maintenance
4%
$452
Other
11%
$1,243