Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.36% first-year return on $497k initial cash invested.
-14.36%
Cash On Cash
3.14%
Cap Rate
0.52
DSCR
$11,523
Rent
-$5,950
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,523 income − $17,473 expenses = $5,950 out of pocket
Investment Breakdown
|
Purchase Price
$2283k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$497k
Downpayment
20%
$457k
Closing costs
1%
$22,826
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,523
Total Expenses
$17,473
Mortgage P&I
100%
$11,470
Property Taxes
11%
$1,262
Home Insurance
7%
$822
HOA
0%
$0
Property Management
12%
$1,383
CapEx
4%
$461
Vacancy
3%
$346
Maintenance
4%
$461
Other
11%
$1,268