Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.45% first-year return on $477k initial cash invested.
-17.45%
Cash On Cash
2.56%
Cap Rate
0.41
DSCR
$8,762
Rent
-$6,929
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,762 income − $15,691 expenses = $6,929 out of pocket
Investment Breakdown
|
Purchase Price
$2184k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$477k
Downpayment
20%
$437k
Closing costs
1%
$21,836
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,762
Total Expenses
$15,691
Mortgage P&I
128%
$11,246
Property Taxes
7%
$642
Home Insurance
9%
$804
HOA
0%
$21
Property Management
12%
$1,051
CapEx
4%
$350
Vacancy
3%
$263
Maintenance
4%
$350
Other
11%
$964