Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.23% first-year return on $502k initial cash invested.
-16.23%
Cash On Cash
3.05%
Cap Rate
0.48
DSCR
$11,688
Rent
-$6,795
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,688 income − $18,483 expenses = $6,795 out of pocket
Investment Breakdown
|
Purchase Price
$2277k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$502k
Downpayment
20%
$455k
Closing costs
1%
$22,774
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$11,688
Total Expenses
$18,483
Mortgage P&I
104%
$12,113
Property Taxes
14%
$1,597
Home Insurance
7%
$797
HOA
0%
$0
Property Management
12%
$1,403
CapEx
4%
$468
Vacancy
3%
$351
Maintenance
4%
$468
Other
11%
$1,286