Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.33% first-year return on $498k initial cash invested.
-20.33%
Cash On Cash
1.9%
Cap Rate
0.31
DSCR
$7,230
Rent
-$8,433
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,230 income − $15,663 expenses = $8,433 out of pocket
Investment Breakdown
|
Purchase Price
$2285k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$498k
Downpayment
20%
$457k
Closing costs
1%
$22,850
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,230
Total Expenses
$15,663
Mortgage P&I
163%
$11,756
Property Taxes
8%
$591
Home Insurance
11%
$800
HOA
1%
$58
Property Management
12%
$868
CapEx
4%
$289
Vacancy
3%
$217
Maintenance
4%
$289
Other
11%
$795