Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -27.59% first-year return on $490k initial cash invested.
-27.59%
Cash On Cash
0.09%
Cap Rate
0.01
DSCR
$3,525
Rent
-$11,266
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,525 income − $14,791 expenses = $11,266 out of pocket
Investment Breakdown
|
Purchase Price
$2248k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$490k
Downpayment
20%
$450k
Closing costs
1%
$22,476
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,525
Total Expenses
$14,791
Mortgage P&I
320%
$11,286
Property Taxes
22%
$766
Home Insurance
44%
$1,540
HOA
0%
$0
Property Management
12%
$423
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$388