Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.2% first-year return on $494k initial cash invested.
-23.2%
Cash On Cash
1.33%
Cap Rate
0.21
DSCR
$7,680
Rent
-$9,545
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,680 income − $17,225 expenses = $9,545 out of pocket
Investment Breakdown
|
Purchase Price
$2265k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$494k
Downpayment
20%
$453k
Closing costs
1%
$22,654
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,680
Total Expenses
$17,225
Mortgage P&I
153%
$11,746
Property Taxes
27%
$2,054
Home Insurance
11%
$814
HOA
0%
$0
Property Management
12%
$922
CapEx
4%
$307
Vacancy
3%
$230
Maintenance
4%
$307
Other
11%
$845