Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.19% first-year return on $508k initial cash invested.
-21.19%
Cash On Cash
1.39%
Cap Rate
0.24
DSCR
$5,604
Rent
-$8,968
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,604 income − $14,572 expenses = $8,968 out of pocket
Investment Breakdown
|
Purchase Price
$2332k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$508k
Downpayment
20%
$466k
Closing costs
1%
$23,324
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,604
Total Expenses
$14,572
Mortgage P&I
204%
$11,445
Property Taxes
7%
$365
Home Insurance
15%
$858
HOA
0%
$0
Property Management
12%
$672
CapEx
4%
$224
Vacancy
3%
$168
Maintenance
4%
$224
Other
11%
$616