Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.49% first-year return on $508k initial cash invested.
-19.49%
Cash On Cash
2.2%
Cap Rate
0.35
DSCR
$9,886
Rent
-$8,257
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,886 income − $18,143 expenses = $8,257 out of pocket
Investment Breakdown
|
Purchase Price
$2335k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$508k
Downpayment
20%
$467k
Closing costs
1%
$23,351
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,886
Total Expenses
$18,143
Mortgage P&I
123%
$12,147
Property Taxes
18%
$1,801
Home Insurance
8%
$835
HOA
0%
$0
Property Management
12%
$1,186
CapEx
4%
$395
Vacancy
3%
$297
Maintenance
4%
$395
Other
11%
$1,087