Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.23% first-year return on $508k initial cash invested.
-23.23%
Cash On Cash
1.14%
Cap Rate
0.19
DSCR
$5,308
Rent
-$9,841
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,308 income − $15,149 expenses = $9,841 out of pocket
Investment Breakdown
|
Purchase Price
$2335k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$508k
Downpayment
20%
$467k
Closing costs
1%
$23,348
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,308
Total Expenses
$15,149
Mortgage P&I
223%
$11,855
Property Taxes
12%
$618
Home Insurance
16%
$872
HOA
0%
$0
Property Management
12%
$637
CapEx
4%
$212
Vacancy
3%
$159
Maintenance
4%
$212
Other
11%
$584