Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.51% first-year return on $466k initial cash invested.
-23.51%
Cash On Cash
1.24%
Cap Rate
0.2
DSCR
$5,030
Rent
-$9,134
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,030 income − $14,164 expenses = $9,134 out of pocket
Investment Breakdown
|
Purchase Price
$2134k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$466k
Downpayment
20%
$427k
Closing costs
1%
$21,343
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,030
Total Expenses
$14,164
Mortgage P&I
221%
$11,140
Property Taxes
10%
$526
Home Insurance
16%
$788
HOA
0%
$0
Property Management
12%
$604
CapEx
4%
$201
Vacancy
3%
$151
Maintenance
4%
$201
Other
11%
$553