Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.16% first-year return on $479k initial cash invested.
-21.16%
Cash On Cash
1.61%
Cap Rate
0.27
DSCR
$10,134
Rent
-$8,447
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,134 income − $18,581 expenses = $8,447 out of pocket
Investment Breakdown
|
Purchase Price
$2195k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$479k
Downpayment
20%
$439k
Closing costs
1%
$21,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,134
Total Expenses
$18,581
Mortgage P&I
108%
$10,984
Property Taxes
33%
$3,384
Home Insurance
8%
$768
HOA
0%
$0
Property Management
12%
$1,216
CapEx
4%
$405
Vacancy
3%
$304
Maintenance
4%
$405
Other
11%
$1,115