Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.28% first-year return on $507k initial cash invested.
-20.28%
Cash On Cash
2.4%
Cap Rate
0.36
DSCR
$11,222
Rent
-$8,569
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,222 income − $19,791 expenses = $8,569 out of pocket
Investment Breakdown
|
Purchase Price
$2329k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$507k
Downpayment
20%
$466k
Closing costs
1%
$23,291
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,222
Total Expenses
$19,791
Mortgage P&I
114%
$12,782
Property Taxes
21%
$2,355
Home Insurance
7%
$838
HOA
0%
$0
Property Management
12%
$1,347
CapEx
4%
$449
Vacancy
3%
$337
Maintenance
4%
$449
Other
11%
$1,234