Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.36% first-year return on $508k initial cash invested.
-23.36%
Cash On Cash
1.16%
Cap Rate
0.19
DSCR
$6,968
Rent
-$9,894
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,968 income − $16,862 expenses = $9,894 out of pocket
Investment Breakdown
|
Purchase Price
$2335k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$508k
Downpayment
20%
$467k
Closing costs
1%
$23,345
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,968
Total Expenses
$16,862
Mortgage P&I
171%
$11,881
Property Taxes
25%
$1,754
Home Insurance
12%
$858
HOA
0%
$0
Property Management
12%
$836
CapEx
4%
$279
Vacancy
3%
$209
Maintenance
4%
$279
Other
11%
$766