Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.93% first-year return on $499k initial cash invested.
-23.93%
Cash On Cash
0.86%
Cap Rate
0.14
DSCR
$4,797
Rent
-$9,955
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,797 income − $14,752 expenses = $9,955 out of pocket
Investment Breakdown
|
Purchase Price
$2291k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$499k
Downpayment
20%
$458k
Closing costs
1%
$22,910
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,797
Total Expenses
$14,752
Mortgage P&I
238%
$11,402
Property Taxes
18%
$880
Home Insurance
17%
$838
HOA
0%
$0
Property Management
12%
$576
CapEx
4%
$192
Vacancy
3%
$144
Maintenance
4%
$192
Other
11%
$528