Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -27% first-year return on $490k initial cash invested.
-27%
Cash On Cash
0.1%
Cap Rate
0.02
DSCR
$2,576
Rent
-$11,023
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,576 income − $13,599 expenses = $11,023 out of pocket
Investment Breakdown
|
Purchase Price
$2247k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$490k
Downpayment
20%
$449k
Closing costs
1%
$22,474
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,576
Total Expenses
$13,599
Mortgage P&I
431%
$11,099
Property Taxes
28%
$730
Home Insurance
32%
$812
HOA
3%
$83
Property Management
12%
$309
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$283