Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -25.49% first-year return on $501k initial cash invested.
-25.49%
Cash On Cash
0.64%
Cap Rate
0.11
DSCR
$4,768
Rent
-$10,640
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,768 income − $15,408 expenses = $10,640 out of pocket
Investment Breakdown
|
Purchase Price
$2300k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$501k
Downpayment
20%
$460k
Closing costs
1%
$23,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,768
Total Expenses
$15,408
Mortgage P&I
245%
$11,678
Property Taxes
27%
$1,304
Home Insurance
17%
$805
HOA
0%
$0
Property Management
12%
$572
CapEx
4%
$191
Vacancy
3%
$143
Maintenance
4%
$191
Other
11%
$524