Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.91% first-year return on $473k initial cash invested.
-19.91%
Cash On Cash
2.18%
Cap Rate
0.35
DSCR
$10,041
Rent
-$7,847
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,041 income − $17,888 expenses = $7,847 out of pocket
Investment Breakdown
|
Purchase Price
$2167k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$473k
Downpayment
20%
$433k
Closing costs
1%
$21,666
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,041
Total Expenses
$17,888
Mortgage P&I
113%
$11,386
Property Taxes
23%
$2,320
Home Insurance
7%
$700
HOA
1%
$67
Property Management
12%
$1,205
CapEx
4%
$402
Vacancy
3%
$301
Maintenance
4%
$402
Other
11%
$1,105