Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.75% first-year return on $500k initial cash invested.
-18.75%
Cash On Cash
2.9%
Cap Rate
0.43
DSCR
$12,108
Rent
-$7,808
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$12,108 income − $19,916 expenses = $7,808 out of pocket
Investment Breakdown
|
Purchase Price
$2295k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$500k
Downpayment
20%
$459k
Closing costs
1%
$22,945
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$12,108
Total Expenses
$19,916
Mortgage P&I
106%
$12,871
Property Taxes
17%
$2,098
Home Insurance
7%
$831
HOA
0%
$0
Property Management
12%
$1,453
CapEx
4%
$484
Vacancy
3%
$363
Maintenance
4%
$484
Other
11%
$1,332