Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.76% first-year return on $465k initial cash invested.
-16.76%
Cash On Cash
3.21%
Cap Rate
0.48
DSCR
$10,446
Rent
-$6,496
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,446 income − $16,942 expenses = $6,496 out of pocket
Investment Breakdown
|
Purchase Price
$2129k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$465k
Downpayment
20%
$426k
Closing costs
1%
$21,285
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,446
Total Expenses
$16,942
Mortgage P&I
113%
$11,770
Property Taxes
8%
$852
Home Insurance
7%
$768
HOA
0%
$0
Property Management
12%
$1,254
CapEx
4%
$418
Vacancy
3%
$313
Maintenance
4%
$418
Other
11%
$1,149