Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.92% first-year return on $478k initial cash invested.
-17.92%
Cash On Cash
2.43%
Cap Rate
0.4
DSCR
$9,114
Rent
-$7,138
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,114 income − $16,252 expenses = $7,138 out of pocket
Investment Breakdown
|
Purchase Price
$2190k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$478k
Downpayment
20%
$438k
Closing costs
1%
$21,901
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,114
Total Expenses
$16,252
Mortgage P&I
123%
$11,209
Property Taxes
10%
$946
Home Insurance
11%
$980
HOA
0%
$17
Property Management
12%
$1,094
CapEx
4%
$365
Vacancy
3%
$273
Maintenance
4%
$365
Other
11%
$1,003