Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.21% first-year return on $504k initial cash invested.
-19.21%
Cash On Cash
2.11%
Cap Rate
0.35
DSCR
$10,244
Rent
-$8,059
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,244 income − $18,303 expenses = $8,059 out of pocket
Investment Breakdown
|
Purchase Price
$2312k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$504k
Downpayment
20%
$462k
Closing costs
1%
$23,120
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,244
Total Expenses
$18,303
Mortgage P&I
114%
$11,713
Property Taxes
22%
$2,278
Home Insurance
8%
$829
HOA
0%
$0
Property Management
12%
$1,229
CapEx
4%
$410
Vacancy
3%
$307
Maintenance
4%
$410
Other
11%
$1,127