Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.13% first-year return on $475k initial cash invested.
-16.13%
Cash On Cash
2.79%
Cap Rate
0.46
DSCR
$9,063
Rent
-$6,380
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,063 income − $15,443 expenses = $6,380 out of pocket
Investment Breakdown
|
Purchase Price
$2175k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$475k
Downpayment
20%
$435k
Closing costs
1%
$21,750
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,063
Total Expenses
$15,443
Mortgage P&I
122%
$11,069
Property Taxes
6%
$530
Home Insurance
8%
$761
HOA
0%
$0
Property Management
12%
$1,088
CapEx
4%
$363
Vacancy
3%
$272
Maintenance
4%
$363
Other
11%
$997