Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.81% first-year return on $498k initial cash invested.
-21.81%
Cash On Cash
2.11%
Cap Rate
0.32
DSCR
$10,046
Rent
-$9,058
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,046 income − $19,104 expenses = $9,058 out of pocket
Investment Breakdown
|
Purchase Price
$2287k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$498k
Downpayment
20%
$457k
Closing costs
1%
$22,874
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,046
Total Expenses
$19,104
Mortgage P&I
126%
$12,674
Property Taxes
22%
$2,192
Home Insurance
8%
$822
HOA
0%
$0
Property Management
12%
$1,206
CapEx
4%
$402
Vacancy
3%
$301
Maintenance
4%
$402
Other
11%
$1,105