Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.45% first-year return on $509k initial cash invested.
-21.45%
Cash On Cash
1.37%
Cap Rate
0.23
DSCR
$6,682
Rent
-$9,094
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,682 income − $15,776 expenses = $9,094 out of pocket
Investment Breakdown
|
Purchase Price
$2337k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$509k
Downpayment
20%
$467k
Closing costs
1%
$23,368
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,682
Total Expenses
$15,776
Mortgage P&I
172%
$11,489
Property Taxes
17%
$1,147
Home Insurance
13%
$861
HOA
0%
$8
Property Management
12%
$802
CapEx
4%
$267
Vacancy
3%
$200
Maintenance
4%
$267
Other
11%
$735