Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.68% first-year return on $491k initial cash invested.
-16.68%
Cash On Cash
2.76%
Cap Rate
0.45
DSCR
$10,383
Rent
-$6,822
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,383 income − $17,205 expenses = $6,822 out of pocket
Investment Breakdown
|
Purchase Price
$2251k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$491k
Downpayment
20%
$450k
Closing costs
1%
$22,510
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,383
Total Expenses
$17,205
Mortgage P&I
112%
$11,586
Property Taxes
10%
$1,009
Home Insurance
8%
$835
HOA
2%
$246
Property Management
12%
$1,246
CapEx
4%
$415
Vacancy
3%
$311
Maintenance
4%
$415
Other
11%
$1,142