Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.03% first-year return on $492k initial cash invested.
-19.03%
Cash On Cash
2.33%
Cap Rate
0.37
DSCR
$7,839
Rent
-$7,805
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,839 income − $15,644 expenses = $7,805 out of pocket
Investment Breakdown
|
Purchase Price
$2258k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$492k
Downpayment
20%
$452k
Closing costs
1%
$22,583
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,839
Total Expenses
$15,644
Mortgage P&I
151%
$11,868
Property Taxes
3%
$272
Home Insurance
11%
$838
HOA
0%
$0
Property Management
12%
$941
CapEx
4%
$314
Vacancy
3%
$235
Maintenance
4%
$314
Other
11%
$862