Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.39% first-year return on $492k initial cash invested.
-19.39%
Cash On Cash
2.29%
Cap Rate
0.36
DSCR
$9,950
Rent
-$7,951
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,950 income − $17,901 expenses = $7,951 out of pocket
Investment Breakdown
|
Purchase Price
$2257k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$492k
Downpayment
20%
$451k
Closing costs
1%
$22,572
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,950
Total Expenses
$17,901
Mortgage P&I
119%
$11,863
Property Taxes
14%
$1,412
Home Insurance
8%
$840
HOA
4%
$404
Property Management
12%
$1,194
CapEx
4%
$398
Vacancy
3%
$298
Maintenance
4%
$398
Other
11%
$1,094