Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.96% first-year return on $489k initial cash invested.
-15.96%
Cash On Cash
2.72%
Cap Rate
0.45
DSCR
$10,336
Rent
-$6,500
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,336 income − $16,836 expenses = $6,500 out of pocket
Investment Breakdown
|
Purchase Price
$2241k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$489k
Downpayment
20%
$448k
Closing costs
1%
$22,414
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,336
Total Expenses
$16,836
Mortgage P&I
108%
$11,163
Property Taxes
13%
$1,355
Home Insurance
8%
$805
HOA
0%
$0
Property Management
12%
$1,240
CapEx
4%
$413
Vacancy
3%
$310
Maintenance
4%
$413
Other
11%
$1,137