Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.97% first-year return on $478k initial cash invested.
-23.97%
Cash On Cash
1.24%
Cap Rate
0.19
DSCR
$4,556
Rent
-$9,543
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,556 income − $14,099 expenses = $9,543 out of pocket
Investment Breakdown
|
Purchase Price
$2189k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$478k
Downpayment
20%
$438k
Closing costs
1%
$21,890
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,556
Total Expenses
$14,099
Mortgage P&I
255%
$11,625
Property Taxes
3%
$159
Home Insurance
17%
$766
HOA
0%
$0
Property Management
12%
$547
CapEx
4%
$182
Vacancy
3%
$137
Maintenance
4%
$182
Other
11%
$501