Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.46% first-year return on $495k initial cash invested.
-13.46%
Cash On Cash
3.22%
Cap Rate
0.55
DSCR
$11,739
Rent
-$5,552
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,739 income − $17,291 expenses = $5,552 out of pocket
Investment Breakdown
|
Purchase Price
$2271k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$495k
Downpayment
20%
$454k
Closing costs
1%
$22,709
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,739
Total Expenses
$17,291
Mortgage P&I
95%
$11,178
Property Taxes
14%
$1,640
Home Insurance
4%
$481
HOA
0%
$0
Property Management
12%
$1,409
CapEx
4%
$470
Vacancy
3%
$352
Maintenance
4%
$470
Other
11%
$1,291