Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.04% first-year return on $498k initial cash invested.
-18.04%
Cash On Cash
2.62%
Cap Rate
0.41
DSCR
$11,430
Rent
-$7,483
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,430 income − $18,913 expenses = $7,483 out of pocket
Investment Breakdown
|
Purchase Price
$2285k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$498k
Downpayment
20%
$457k
Closing costs
1%
$22,848
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,430
Total Expenses
$18,913
Mortgage P&I
105%
$12,008
Property Taxes
18%
$2,047
Home Insurance
7%
$822
HOA
1%
$150
Property Management
12%
$1,372
CapEx
4%
$457
Vacancy
3%
$343
Maintenance
4%
$457
Other
11%
$1,257