Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.1% first-year return on $494k initial cash invested.
-18.1%
Cash On Cash
2.36%
Cap Rate
0.39
DSCR
$10,668
Rent
-$7,445
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,668 income − $18,113 expenses = $7,445 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%
$22,650
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,668
Total Expenses
$18,113
Mortgage P&I
107%
$11,466
Property Taxes
21%
$2,227
Home Insurance
7%
$793
HOA
0%
$0
Property Management
12%
$1,280
CapEx
4%
$427
Vacancy
3%
$320
Maintenance
4%
$427
Other
11%
$1,173