Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -28.17% first-year return on $501k initial cash invested.
-28.17%
Cash On Cash
-0.02%
Cap Rate
0
DSCR
$2,112
Rent
-$11,761
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,112 income − $13,873 expenses = $11,761 out of pocket
Investment Breakdown
|
Purchase Price
$2300k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$501k
Downpayment
20%
$460k
Closing costs
1%
$23,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,112
Total Expenses
$13,873
Mortgage P&I
551%
$11,646
Property Taxes
33%
$706
Home Insurance
38%
$805
HOA
0%
$0
Property Management
12%
$253
CapEx
4%
$84
Vacancy
3%
$63
Maintenance
4%
$84
Other
11%
$232