Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.66% first-year return on $501k initial cash invested.
-17.66%
Cash On Cash
2.45%
Cap Rate
0.4
DSCR
$10,768
Rent
-$7,379
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,768 income − $18,147 expenses = $7,379 out of pocket
Investment Breakdown
|
Purchase Price
$2302k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$501k
Downpayment
20%
$460k
Closing costs
1%
$23,016
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,768
Total Expenses
$18,147
Mortgage P&I
108%
$11,648
Property Taxes
19%
$1,999
Home Insurance
8%
$839
HOA
0%
$0
Property Management
12%
$1,292
CapEx
4%
$431
Vacancy
3%
$323
Maintenance
4%
$431
Other
11%
$1,184