Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -26.96% first-year return on $487k initial cash invested.
-26.96%
Cash On Cash
0.55%
Cap Rate
0.09
DSCR
$5,733
Rent
-$10,939
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,733 income − $16,672 expenses = $10,939 out of pocket
Investment Breakdown
|
Purchase Price
$2233k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$487k
Downpayment
20%
$447k
Closing costs
1%
$22,328
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,733
Total Expenses
$16,672
Mortgage P&I
205%
$11,733
Property Taxes
38%
$2,185
Home Insurance
14%
$805
HOA
0%
$0
Property Management
12%
$688
CapEx
4%
$229
Vacancy
3%
$172
Maintenance
4%
$229
Other
11%
$631