Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.25% first-year return on $491k initial cash invested.
-20.25%
Cash On Cash
1.71%
Cap Rate
0.29
DSCR
$6,742
Rent
-$8,277
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,742 income − $15,019 expenses = $8,277 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
$6,742
Total Expenses
$15,019
Mortgage P&I
166%
$11,211
Property Taxes
11%
$727
Home Insurance
12%
$788
HOA
0%
$0
Property Management
12%
$809
CapEx
4%
$270
Vacancy
3%
$202
Maintenance
4%
$270
Other
11%
$742