Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.15% first-year return on $480k initial cash invested.
-13.15%
Cash On Cash
3.46%
Cap Rate
0.57
DSCR
$11,884
Rent
-$5,257
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,884 income − $17,141 expenses = $5,257 out of pocket
Investment Breakdown
|
Purchase Price
$2199k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$480k
Downpayment
20%
$440k
Closing costs
1%
$21,986
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,884
Total Expenses
$17,141
Mortgage P&I
94%
$11,127
Property Taxes
8%
$966
Home Insurance
7%
$875
HOA
1%
$133
Property Management
12%
$1,426
CapEx
4%
$475
Vacancy
3%
$357
Maintenance
4%
$475
Other
11%
$1,307