Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -27.25% first-year return on $491k initial cash invested.
-27.25%
Cash On Cash
0.16%
Cap Rate
0.03
DSCR
$3,750
Rent
-$11,137
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,750 income − $14,887 expenses = $11,137 out of pocket
Investment Breakdown
|
Purchase Price
$2250k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$491k
Downpayment
20%
$450k
Closing costs
1%
$22,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,750
Total Expenses
$14,887
Mortgage P&I
301%
$11,279
Property Taxes
41%
$1,546
Home Insurance
21%
$788
HOA
0%
$0
Property Management
12%
$450
CapEx
4%
$150
Vacancy
3%
$112
Maintenance
4%
$150
Other
11%
$412