Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -24.28% first-year return on $473k initial cash invested.
-24.28%
Cash On Cash
1.28%
Cap Rate
0.2
DSCR
$6,136
Rent
-$9,576
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,136 income − $15,712 expenses = $9,576 out of pocket
Investment Breakdown
|
Purchase Price
$2168k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$473k
Downpayment
20%
$434k
Closing costs
1%
$21,683
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,136
Total Expenses
$15,712
Mortgage P&I
190%
$11,643
Property Taxes
19%
$1,183
Home Insurance
13%
$801
HOA
0%
$0
Property Management
12%
$736
CapEx
4%
$245
Vacancy
3%
$184
Maintenance
4%
$245
Other
11%
$675