Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.89% first-year return on $474k initial cash invested.
-14.89%
Cash On Cash
3.4%
Cap Rate
0.53
DSCR
$11,673
Rent
-$5,879
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,673 income − $17,552 expenses = $5,879 out of pocket
Investment Breakdown
|
Purchase Price
$2171k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$474k
Downpayment
20%
$434k
Closing costs
1%
$21,711
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,673
Total Expenses
$17,552
Mortgage P&I
99%
$11,556
Property Taxes
10%
$1,224
Home Insurance
7%
$803
HOA
0%
$0
Property Management
12%
$1,401
CapEx
4%
$467
Vacancy
3%
$350
Maintenance
4%
$467
Other
11%
$1,284