Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.91% first-year return on $478k initial cash invested.
-23.91%
Cash On Cash
1.61%
Cap Rate
0.24
DSCR
$7,026
Rent
-$9,529
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,026 income − $16,555 expenses = $9,529 out of pocket
Investment Breakdown
|
Purchase Price
$2192k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$478k
Downpayment
20%
$438k
Closing costs
1%
$21,920
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,026
Total Expenses
$16,555
Mortgage P&I
173%
$12,187
Property Taxes
12%
$827
Home Insurance
10%
$674
HOA
7%
$478
Property Management
12%
$843
CapEx
4%
$281
Vacancy
3%
$211
Maintenance
4%
$281
Other
11%
$773