Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -24.15% first-year return on $465k initial cash invested.
-24.15%
Cash On Cash
0.99%
Cap Rate
0.16
DSCR
$5,298
Rent
-$9,355
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,298 income − $14,653 expenses = $9,355 out of pocket
Investment Breakdown
|
Purchase Price
$2128k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$465k
Downpayment
20%
$426k
Closing costs
1%
$21,275
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,298
Total Expenses
$14,653
Mortgage P&I
206%
$10,895
Property Taxes
22%
$1,168
Home Insurance
15%
$788
HOA
0%
$0
Property Management
12%
$636
CapEx
4%
$212
Vacancy
3%
$159
Maintenance
4%
$212
Other
11%
$583