Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.03% first-year return on $475k initial cash invested.
-23.03%
Cash On Cash
1.15%
Cap Rate
0.19
DSCR
$7,990
Rent
-$9,108
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,990 income − $17,098 expenses = $9,108 out of pocket
Investment Breakdown
|
Purchase Price
$2174k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$475k
Downpayment
20%
$435k
Closing costs
1%
$21,739
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,990
Total Expenses
$17,098
Mortgage P&I
136%
$10,878
Property Taxes
27%
$2,125
Home Insurance
10%
$782
HOA
7%
$595
Property Management
12%
$959
CapEx
4%
$320
Vacancy
3%
$240
Maintenance
4%
$320
Other
11%
$879