Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.64% first-year return on $499k initial cash invested.
-20.64%
Cash On Cash
1.58%
Cap Rate
0.27
DSCR
$6,932
Rent
-$8,582
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,932 income − $15,514 expenses = $8,582 out of pocket
Investment Breakdown
|
Purchase Price
$2290k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$499k
Downpayment
20%
$458k
Closing costs
1%
$22,902
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,932
Total Expenses
$15,514
Mortgage P&I
163%
$11,327
Property Taxes
14%
$992
Home Insurance
12%
$838
HOA
0%
$0
Property Management
12%
$832
CapEx
4%
$277
Vacancy
3%
$208
Maintenance
4%
$277
Other
11%
$763