Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.4% first-year return on $479k initial cash invested.
-22.4%
Cash On Cash
1.65%
Cap Rate
0.26
DSCR
$6,318
Rent
-$8,942
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,318 income − $15,260 expenses = $8,942 out of pocket
Investment Breakdown
|
Purchase Price
$2195k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$479k
Downpayment
20%
$439k
Closing costs
1%
$21,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,318
Total Expenses
$15,260
Mortgage P&I
185%
$11,702
Property Taxes
10%
$641
Home Insurance
12%
$768
HOA
0%
$0
Property Management
12%
$758
CapEx
4%
$253
Vacancy
3%
$190
Maintenance
4%
$253
Other
11%
$695