Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.9% first-year return on $483k initial cash invested.
-15.9%
Cash On Cash
2.77%
Cap Rate
0.46
DSCR
$10,322
Rent
-$6,398
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,322 income − $16,720 expenses = $6,398 out of pocket
Investment Breakdown
|
Purchase Price
$2214k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$483k
Downpayment
20%
$443k
Closing costs
1%
$22,138
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,322
Total Expenses
$16,720
Mortgage P&I
107%
$11,086
Property Taxes
13%
$1,326
Home Insurance
8%
$798
HOA
0%
$0
Property Management
12%
$1,239
CapEx
4%
$413
Vacancy
3%
$310
Maintenance
4%
$413
Other
11%
$1,135