Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.39% first-year return on $470k initial cash invested.
-16.39%
Cash On Cash
2.7%
Cap Rate
0.45
DSCR
$11,606
Rent
-$6,414
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,606 income − $18,020 expenses = $6,414 out of pocket
Investment Breakdown
|
Purchase Price
$2150k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$470k
Downpayment
20%
$430k
Closing costs
1%
$21,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,606
Total Expenses
$18,020
Mortgage P&I
93%
$10,794
Property Taxes
17%
$2,007
Home Insurance
6%
$752
HOA
4%
$521
Property Management
12%
$1,393
CapEx
4%
$464
Vacancy
3%
$348
Maintenance
4%
$464
Other
11%
$1,277