Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14% first-year return on $475k initial cash invested.
-14%
Cash On Cash
3.19%
Cap Rate
0.53
DSCR
$10,188
Rent
-$5,539
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,188 income − $15,727 expenses = $5,539 out of pocket
Investment Breakdown
|
Purchase Price
$2175k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$475k
Downpayment
20%
$435k
Closing costs
1%
$21,750
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,188
Total Expenses
$15,727
Mortgage P&I
107%
$10,904
Property Taxes
6%
$596
Home Insurance
7%
$761
HOA
0%
$0
Property Management
12%
$1,223
CapEx
4%
$408
Vacancy
3%
$306
Maintenance
4%
$408
Other
11%
$1,121