Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -26.14% first-year return on $478k initial cash invested.
-26.14%
Cash On Cash
0.51%
Cap Rate
0.08
DSCR
$3,396
Rent
-$10,404
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,396 income − $13,800 expenses = $10,404 out of pocket
Investment Breakdown
|
Purchase Price
$2189k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$478k
Downpayment
20%
$438k
Closing costs
1%
$21,890
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,396
Total Expenses
$13,800
Mortgage P&I
330%
$11,193
Property Taxes
19%
$646
Home Insurance
24%
$805
HOA
0%
$0
Property Management
12%
$408
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$374