Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.36% first-year return on $495k initial cash invested.
-18.36%
Cash On Cash
2.19%
Cap Rate
0.37
DSCR
$10,196
Rent
-$7,569
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,196 income − $17,765 expenses = $7,569 out of pocket
Investment Breakdown
|
Purchase Price
$2270k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$495k
Downpayment
20%
$454k
Closing costs
1%
$22,701
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,196
Total Expenses
$17,765
Mortgage P&I
111%
$11,307
Property Taxes
21%
$2,187
Home Insurance
8%
$803
HOA
0%
$0
Property Management
12%
$1,224
CapEx
4%
$408
Vacancy
3%
$306
Maintenance
4%
$408
Other
11%
$1,122