Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.5% first-year return on $504k initial cash invested.
-22.5%
Cash On Cash
1.24%
Cap Rate
0.21
DSCR
$5,398
Rent
-$9,450
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,398 income − $14,848 expenses = $9,450 out of pocket
Investment Breakdown
|
Purchase Price
$2314k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$504k
Downpayment
20%
$463k
Closing costs
1%
$23,140
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,398
Total Expenses
$14,848
Mortgage P&I
215%
$11,628
Property Taxes
10%
$546
Home Insurance
16%
$838
HOA
0%
$0
Property Management
12%
$648
CapEx
4%
$216
Vacancy
3%
$162
Maintenance
4%
$216
Other
11%
$594