Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.72% first-year return on $486k initial cash invested.
-12.72%
Cash On Cash
3.44%
Cap Rate
0.58
DSCR
$11,406
Rent
-$5,156
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,406 income − $16,562 expenses = $5,156 out of pocket
Investment Breakdown
|
Purchase Price
$2230k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$486k
Downpayment
20%
$446k
Closing costs
1%
$22,303
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,406
Total Expenses
$16,562
Mortgage P&I
97%
$11,099
Property Taxes
7%
$852
Home Insurance
6%
$733
HOA
0%
$0
Property Management
12%
$1,369
CapEx
4%
$456
Vacancy
3%
$342
Maintenance
4%
$456
Other
11%
$1,255