Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.74% first-year return on $478k initial cash invested.
-16.74%
Cash On Cash
2.55%
Cap Rate
0.43
DSCR
$10,413
Rent
-$6,668
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,413 income − $17,081 expenses = $6,668 out of pocket
Investment Breakdown
|
Purchase Price
$2190k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$478k
Downpayment
20%
$438k
Closing costs
1%
$21,902
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,413
Total Expenses
$17,081
Mortgage P&I
105%
$10,913
Property Taxes
16%
$1,707
Home Insurance
8%
$803
HOA
1%
$117
Property Management
12%
$1,250
CapEx
4%
$417
Vacancy
3%
$312
Maintenance
4%
$417
Other
11%
$1,145