Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.35% first-year return on $503k initial cash invested.
-19.35%
Cash On Cash
2.08%
Cap Rate
0.34
DSCR
$9,248
Rent
-$8,110
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,248 income − $17,358 expenses = $8,110 out of pocket
Investment Breakdown
|
Purchase Price
$2309k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$503k
Downpayment
20%
$462k
Closing costs
1%
$23,094
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,248
Total Expenses
$17,358
Mortgage P&I
127%
$11,735
Property Taxes
15%
$1,388
Home Insurance
9%
$840
HOA
3%
$251
Property Management
12%
$1,110
CapEx
4%
$370
Vacancy
3%
$277
Maintenance
4%
$370
Other
11%
$1,017