Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.56% first-year return on $508k initial cash invested.
-19.56%
Cash On Cash
2.08%
Cap Rate
0.34
DSCR
$7,575
Rent
-$8,286
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,575 income − $15,861 expenses = $8,286 out of pocket
Investment Breakdown
|
Purchase Price
$2336k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$508k
Downpayment
20%
$467k
Closing costs
1%
$23,355
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,575
Total Expenses
$15,861
Mortgage P&I
159%
$12,035
Property Taxes
2%
$148
Home Insurance
12%
$873
HOA
3%
$230
Property Management
12%
$909
CapEx
4%
$303
Vacancy
3%
$227
Maintenance
4%
$303
Other
11%
$833